[NICE] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
03-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 82.77%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
Revenue 15,433 17,918 20,788 53,079 277,488 0 54,169 -65.89%
PBT -7,704 -11,764 -16,180 -13,174 -76,452 0 -11,288 -27.91%
Tax 0 0 0 -87 -522 0 -108 -
NP -7,704 -11,764 -16,180 -13,261 -76,974 0 -11,396 -28.49%
-
NP to SH -7,704 -11,764 -16,180 -13,261 -76,974 0 -11,396 -28.49%
-
Tax Rate - - - - - - - -
Total Cost 23,137 29,682 36,968 66,340 354,462 0 65,565 -59.03%
-
Net Worth 17,222 16,793 20,677 22,804 23,661 0 26,238 -30.28%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
Net Worth 17,222 16,793 20,677 22,804 23,661 0 26,238 -30.28%
NOSH 43,055 43,060 43,077 43,027 43,021 43,014 43,014 0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
NP Margin -49.92% -65.65% -77.83% -24.98% -27.74% 0.00% -21.04% -
ROE -44.73% -70.05% -78.25% -58.15% -325.31% 0.00% -43.43% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
RPS 35.85 41.61 48.26 123.36 645.00 0.00 125.93 -65.92%
EPS -17.89 -27.32 -37.56 -30.82 -178.92 0.00 -26.49 -28.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.48 0.53 0.55 0.00 0.61 -30.34%
Adjusted Per Share Value based on latest NOSH - 43,300
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
RPS 1.04 1.21 1.40 3.58 18.70 0.00 3.65 -65.89%
EPS -0.52 -0.79 -1.09 -0.89 -5.19 0.00 -0.77 -28.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0116 0.0113 0.0139 0.0154 0.0159 0.00 0.0177 -30.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 30/07/08 -
Price 0.90 0.55 0.68 0.69 0.70 0.70 1.25 -
P/RPS 2.51 1.32 1.41 0.57 0.11 0.00 0.99 121.91%
P/EPS -5.03 -2.01 -1.81 -2.23 -0.39 0.00 -4.72 5.60%
EY -19.88 -49.67 -55.24 -44.93 -255.60 0.00 -21.19 -5.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.41 1.42 1.30 1.27 0.00 2.05 8.30%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
Date 23/11/09 19/08/09 28/05/09 03/03/09 22/12/08 - 29/09/08 -
Price 1.10 0.85 0.70 0.65 0.70 0.00 0.69 -
P/RPS 3.07 2.04 1.45 0.54 0.11 0.00 0.55 336.35%
P/EPS -6.15 -3.11 -1.86 -2.10 -0.39 0.00 -2.60 109.10%
EY -16.27 -32.14 -53.66 -47.69 -255.60 0.00 -38.40 -52.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.18 1.46 1.23 1.27 0.00 1.13 114.26%

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