[NICE] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -36.12%
YoY- -64.91%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 41,733 17,349 14,000 14,578 6,895 13,134 10,818 25.22%
PBT -13,524 -5,020 -3,363 -1,935 -2,053 1,915 -6,762 12.24%
Tax -60 541 -44 -131 0 -301 -388 -26.72%
NP -13,584 -4,479 -3,407 -2,066 -2,053 1,614 -7,150 11.28%
-
NP to SH -13,584 -4,479 -3,407 -2,066 -2,053 1,614 -6,296 13.66%
-
Tax Rate - - - - - 15.72% - -
Total Cost 55,317 21,828 17,407 16,644 8,948 11,520 17,968 20.60%
-
Net Worth 68,956 52,650 46,364 35,548 35,121 19,982 19,982 22.91%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 68,956 52,650 46,364 35,548 35,121 19,982 19,982 22.91%
NOSH 1,150,758 877,513 778,563 731,513 702,433 333,037 333,037 22.94%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -32.55% -25.82% -24.34% -14.17% -29.78% 12.29% -66.09% -
ROE -19.70% -8.51% -7.35% -5.81% -5.85% 8.08% -31.51% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 3.63 1.98 1.81 2.05 0.98 3.94 3.25 1.85%
EPS -1.18 -0.51 -0.44 -0.29 -0.29 0.48 -1.89 -7.54%
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 0.06 0.00%
Adjusted Per Share Value based on latest NOSH - 778,563
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.89 1.20 0.97 1.01 0.48 0.91 0.75 25.19%
EPS -0.94 -0.31 -0.24 -0.14 -0.14 0.11 -0.44 13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0478 0.0365 0.0321 0.0246 0.0243 0.0139 0.0139 22.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.135 0.12 0.16 0.22 0.055 0.04 0.06 -
P/RPS 3.72 6.07 8.83 10.73 5.60 1.01 1.85 12.34%
P/EPS -11.42 -23.51 -36.29 -75.71 -18.82 8.25 -3.17 23.80%
EY -8.76 -4.25 -2.76 -1.32 -5.31 12.12 -31.51 -19.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.00 2.67 4.40 1.10 0.67 1.00 14.46%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 26/11/21 25/11/20 29/11/19 29/11/18 28/11/17 -
Price 0.135 0.14 0.15 0.235 0.065 0.04 0.065 -
P/RPS 3.72 7.08 8.28 11.46 6.62 1.01 2.00 10.89%
P/EPS -11.42 -27.43 -34.02 -80.87 -22.24 8.25 -3.44 22.12%
EY -8.76 -3.65 -2.94 -1.24 -4.50 12.12 -29.08 -18.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.33 2.50 4.70 1.30 0.67 1.08 13.00%

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