[NICE] QoQ Annualized Quarter Result on 31-Oct-2003 [#4]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- 51.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 44,870 40,126 43,484 54,798 39,617 50,356 85,260 -34.84%
PBT 1,401 1,602 2,740 2,777 1,970 2,328 4,204 -51.96%
Tax -252 -306 -428 -838 -690 -734 -1,328 -67.01%
NP 1,149 1,296 2,312 1,939 1,280 1,594 2,876 -45.78%
-
NP to SH 1,149 1,296 2,312 1,939 1,280 1,594 2,876 -45.78%
-
Tax Rate 17.99% 19.10% 15.62% 30.18% 35.03% 31.53% 31.59% -
Total Cost 43,721 38,830 41,172 52,859 38,337 48,762 82,384 -34.47%
-
Net Worth 48,287 48,000 49,030 53,572 52,800 55,669 55,832 -9.23%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - 1,199 - - - -
Div Payout % - - - 61.86% - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 48,287 48,000 49,030 53,572 52,800 55,669 55,832 -9.23%
NOSH 39,907 39,999 39,862 39,979 39,999 40,050 40,167 -0.43%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 2.56% 3.23% 5.32% 3.54% 3.23% 3.17% 3.37% -
ROE 2.38% 2.70% 4.72% 3.62% 2.42% 2.86% 5.15% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 112.44 100.32 109.09 137.07 99.04 125.73 212.26 -34.55%
EPS 2.88 3.24 5.80 4.85 3.20 3.98 7.16 -45.53%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.21 1.20 1.23 1.34 1.32 1.39 1.39 -8.83%
Adjusted Per Share Value based on latest NOSH - 39,918
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 3.02 2.70 2.93 3.69 2.67 3.39 5.75 -34.92%
EPS 0.08 0.09 0.16 0.13 0.09 0.11 0.19 -43.85%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 0.0325 0.0323 0.033 0.0361 0.0356 0.0375 0.0376 -9.26%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.07 1.36 1.30 1.38 1.42 1.33 1.18 -
P/RPS 0.95 1.36 1.19 1.01 1.43 1.06 0.56 42.28%
P/EPS 37.15 41.98 22.41 28.45 44.38 33.42 16.48 72.00%
EY 2.69 2.38 4.46 3.51 2.25 2.99 6.07 -41.90%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 0.88 1.13 1.06 1.03 1.08 0.96 0.85 2.34%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 25/06/04 29/03/04 30/12/03 25/09/03 02/07/03 28/03/03 -
Price 0.90 1.08 1.49 1.28 1.43 1.52 1.03 -
P/RPS 0.80 1.08 1.37 0.93 1.44 1.21 0.49 38.69%
P/EPS 31.25 33.33 25.69 26.39 44.69 38.19 14.39 67.77%
EY 3.20 3.00 3.89 3.79 2.24 2.62 6.95 -40.40%
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 0.74 0.90 1.21 0.96 1.08 1.09 0.74 0.00%

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