[NICE] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -19.43%
YoY- 132.47%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 36,868 4,850 6,112 20,798 1,574 7,030 14,452 16.88%
PBT -11,988 2,090 -2,540 680 -2,094 -206 -5,076 15.39%
Tax -88 0 0 0 0 0 0 -
NP -12,076 2,090 -2,540 680 -2,094 -206 -5,076 15.53%
-
NP to SH -12,076 2,090 -2,540 680 -2,094 -206 -5,076 15.53%
-
Tax Rate - 0.00% - 0.00% - - - -
Total Cost 48,944 2,760 8,652 20,118 3,668 7,236 19,528 16.54%
-
Net Worth 71,022 52,650 47,684 36,575 35,121 19,982 16,651 27.33%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 71,022 52,650 47,684 36,575 35,121 19,982 16,651 27.33%
NOSH 1,280,265 877,513 819,163 731,513 702,433 702,433 333,037 25.14%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -32.75% 43.09% -41.56% 3.27% -133.04% -2.93% -35.12% -
ROE -17.00% 3.97% -5.33% 1.86% -5.96% -1.03% -30.48% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3.11 0.55 0.77 2.84 0.22 2.11 4.34 -5.40%
EPS -1.04 0.24 -0.32 0.10 -0.30 -0.06 -1.52 -6.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.06 0.05 0.05 0.06 0.05 3.08%
Adjusted Per Share Value based on latest NOSH - 731,513
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.56 0.34 0.42 1.44 0.11 0.49 1.00 16.95%
EPS -0.84 0.14 -0.18 0.05 -0.15 -0.01 -0.35 15.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0492 0.0365 0.0331 0.0254 0.0243 0.0139 0.0115 27.39%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.135 0.14 0.13 0.24 0.065 0.04 0.055 -
P/RPS 4.33 25.33 16.90 8.44 29.01 1.89 1.27 22.67%
P/EPS -13.23 58.78 -40.68 258.18 -21.80 -64.67 -3.61 24.15%
EY -7.56 1.70 -2.46 0.39 -4.59 -1.55 -27.71 -19.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.33 2.17 4.80 1.30 0.67 1.10 12.66%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 21/02/23 25/02/22 25/02/21 27/02/20 28/02/19 28/02/18 -
Price 0.13 0.135 0.19 0.21 0.055 0.035 0.055 -
P/RPS 4.17 24.43 24.71 7.39 24.55 1.66 1.27 21.90%
P/EPS -12.74 56.68 -59.45 225.91 -18.45 -56.58 -3.61 23.37%
EY -7.85 1.76 -1.68 0.44 -5.42 -1.77 -27.71 -18.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.25 3.17 4.20 1.10 0.58 1.10 11.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment