[NICE] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -23.65%
YoY- 35.17%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 44,685 11,610 12,462 19,623 9,305 8,346 11,780 24.85%
PBT -16,025 -6,763 -3,882 -1,810 -3,008 6,019 -9,595 8.91%
Tax -88 502 -35 -140 0 -301 -388 -21.89%
NP -16,113 -6,261 -3,917 -1,950 -3,008 5,718 -9,983 8.29%
-
NP to SH -16,113 -6,261 -3,917 -1,950 -3,008 5,718 -9,725 8.77%
-
Tax Rate - - - - - 5.00% - -
Total Cost 60,798 17,871 16,379 21,573 12,313 2,628 21,763 18.65%
-
Net Worth 80,980 70,276 52,058 36,575 35,121 30,606 13,321 35.05%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 80,980 70,276 52,058 36,575 35,121 30,606 13,321 35.05%
NOSH 1,357,408 1,148,982 877,513 731,513 702,433 702,433 333,037 26.36%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -36.06% -53.93% -31.43% -9.94% -32.33% 68.51% -84.75% -
ROE -19.90% -8.91% -7.52% -5.33% -8.56% 18.68% -73.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3.31 1.16 1.44 2.68 1.32 1.36 3.54 -1.11%
EPS -1.19 -0.62 -0.45 -0.27 -0.43 0.93 -2.92 -13.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.06 0.05 0.05 0.05 0.04 6.98%
Adjusted Per Share Value based on latest NOSH - 731,513
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3.01 0.78 0.84 1.32 0.63 0.56 0.79 24.94%
EPS -1.09 -0.42 -0.26 -0.13 -0.20 0.39 -0.66 8.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.0474 0.0351 0.0246 0.0237 0.0206 0.009 35.01%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.14 0.15 0.155 0.195 0.04 0.035 0.04 -
P/RPS 4.23 12.97 10.79 7.27 3.02 2.57 1.13 24.58%
P/EPS -11.73 -24.05 -34.33 -73.15 -9.34 3.75 -1.37 42.98%
EY -8.53 -4.16 -2.91 -1.37 -10.71 26.69 -73.00 -30.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.14 2.58 3.90 0.80 0.70 1.00 15.12%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 26/05/23 24/05/22 28/05/21 26/06/20 28/05/19 23/05/18 -
Price 0.145 0.14 0.155 0.23 0.06 0.025 0.04 -
P/RPS 4.38 12.11 10.79 8.57 4.53 1.83 1.13 25.30%
P/EPS -12.15 -22.45 -34.33 -86.28 -14.01 2.68 -1.37 43.82%
EY -8.23 -4.45 -2.91 -1.16 -7.14 37.36 -73.00 -30.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.00 2.58 4.60 1.20 0.50 1.00 15.85%

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