[NICE] QoQ Annualized Quarter Result on 30-Apr-2004 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
25-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
30-Apr-2004 [#2]
Profit Trend
QoQ- -43.94%
YoY- -18.7%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 28,776 44,429 44,870 40,126 43,484 54,798 39,617 -19.11%
PBT 316 504 1,401 1,602 2,740 2,777 1,970 -70.31%
Tax 0 199 -252 -306 -428 -838 -690 -
NP 316 703 1,149 1,296 2,312 1,939 1,280 -60.47%
-
NP to SH 316 703 1,149 1,296 2,312 1,939 1,280 -60.47%
-
Tax Rate 0.00% -39.48% 17.99% 19.10% 15.62% 30.18% 35.03% -
Total Cost 28,460 43,726 43,721 38,830 41,172 52,859 38,337 -17.93%
-
Net Worth 47,795 47,931 48,287 48,000 49,030 53,572 52,800 -6.39%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - 1,199 - -
Div Payout % - - - - - 61.86% - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 47,795 47,931 48,287 48,000 49,030 53,572 52,800 -6.39%
NOSH 39,499 39,943 39,907 39,999 39,862 39,979 39,999 -0.83%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 1.10% 1.58% 2.56% 3.23% 5.32% 3.54% 3.23% -
ROE 0.66% 1.47% 2.38% 2.70% 4.72% 3.62% 2.42% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 72.85 111.23 112.44 100.32 109.09 137.07 99.04 -18.43%
EPS 0.80 1.76 2.88 3.24 5.80 4.85 3.20 -60.14%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.21 1.20 1.21 1.20 1.23 1.34 1.32 -5.61%
Adjusted Per Share Value based on latest NOSH - 38,888
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 1.94 2.99 3.02 2.70 2.93 3.69 2.67 -19.10%
EPS 0.02 0.05 0.08 0.09 0.16 0.13 0.09 -63.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.00 -
NAPS 0.0322 0.0323 0.0325 0.0323 0.033 0.0361 0.0356 -6.44%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.88 1.02 1.07 1.36 1.30 1.38 1.42 -
P/RPS 1.21 0.92 0.95 1.36 1.19 1.01 1.43 -10.49%
P/EPS 110.00 57.95 37.15 41.98 22.41 28.45 44.38 82.64%
EY 0.91 1.73 2.69 2.38 4.46 3.51 2.25 -45.16%
DY 0.00 0.00 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.73 0.85 0.88 1.13 1.06 1.03 1.08 -22.88%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 29/03/05 27/12/04 28/09/04 25/06/04 29/03/04 30/12/03 25/09/03 -
Price 2.32 1.00 0.90 1.08 1.49 1.28 1.43 -
P/RPS 3.18 0.90 0.80 1.08 1.37 0.93 1.44 69.17%
P/EPS 290.00 56.82 31.25 33.33 25.69 26.39 44.69 245.93%
EY 0.34 1.76 3.20 3.00 3.89 3.79 2.24 -71.38%
DY 0.00 0.00 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 1.92 0.83 0.74 0.90 1.21 0.96 1.08 46.49%

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