[NICE] QoQ Annualized Quarter Result on 31-Jul-2004 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ- -11.32%
YoY- -10.21%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 22,716 28,776 44,429 44,870 40,126 43,484 54,798 -44.43%
PBT 342 316 504 1,401 1,602 2,740 2,777 -75.27%
Tax -68 0 199 -252 -306 -428 -838 -81.28%
NP 274 316 703 1,149 1,296 2,312 1,939 -72.90%
-
NP to SH 274 316 703 1,149 1,296 2,312 1,939 -72.90%
-
Tax Rate 19.88% 0.00% -39.48% 17.99% 19.10% 15.62% 30.18% -
Total Cost 22,442 28,460 43,726 43,721 38,830 41,172 52,859 -43.54%
-
Net Worth 48,755 47,795 47,931 48,287 48,000 49,030 53,572 -6.09%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - 1,199 -
Div Payout % - - - - - - 61.86% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 48,755 47,795 47,931 48,287 48,000 49,030 53,572 -6.09%
NOSH 40,294 39,499 39,943 39,907 39,999 39,862 39,979 0.52%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 1.21% 1.10% 1.58% 2.56% 3.23% 5.32% 3.54% -
ROE 0.56% 0.66% 1.47% 2.38% 2.70% 4.72% 3.62% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 56.38 72.85 111.23 112.44 100.32 109.09 137.07 -44.72%
EPS 0.68 0.80 1.76 2.88 3.24 5.80 4.85 -73.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.21 1.21 1.20 1.21 1.20 1.23 1.34 -6.58%
Adjusted Per Share Value based on latest NOSH - 39,629
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 1.57 1.99 3.08 3.11 2.78 3.01 3.80 -44.55%
EPS 0.02 0.02 0.05 0.08 0.09 0.16 0.13 -71.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0338 0.0331 0.0332 0.0335 0.0333 0.034 0.0371 -6.02%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.20 0.88 1.02 1.07 1.36 1.30 1.38 -
P/RPS 3.90 1.21 0.92 0.95 1.36 1.19 1.01 146.33%
P/EPS 323.53 110.00 57.95 37.15 41.98 22.41 28.45 406.44%
EY 0.31 0.91 1.73 2.69 2.38 4.46 3.51 -80.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
P/NAPS 1.82 0.73 0.85 0.88 1.13 1.06 1.03 46.20%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 29/03/05 27/12/04 28/09/04 25/06/04 29/03/04 30/12/03 -
Price 2.39 2.32 1.00 0.90 1.08 1.49 1.28 -
P/RPS 4.24 3.18 0.90 0.80 1.08 1.37 0.93 175.20%
P/EPS 351.47 290.00 56.82 31.25 33.33 25.69 26.39 462.75%
EY 0.28 0.34 1.76 3.20 3.00 3.89 3.79 -82.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.34 -
P/NAPS 1.98 1.92 0.83 0.74 0.90 1.21 0.96 62.10%

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