[NICE] QoQ Cumulative Quarter Result on 30-Apr-2003 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
02-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- 10.85%
YoY- -27.81%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 10,871 54,798 29,713 25,178 21,315 64,460 32,880 -52.08%
PBT 685 2,777 1,478 1,164 1,051 10,906 0 -
Tax -107 -838 -518 -367 -332 -6,055 4,155 -
NP 578 1,939 960 797 719 4,851 4,155 -73.05%
-
NP to SH 578 1,939 960 797 719 4,851 4,155 -73.05%
-
Tax Rate 15.62% 30.18% 35.05% 31.53% 31.59% 55.52% - -
Total Cost 10,293 52,859 28,753 24,381 20,596 59,609 28,725 -49.45%
-
Net Worth 49,030 53,572 52,799 55,669 55,832 33,647 25,933 52.72%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - 1,199 - - - 1,936 - -
Div Payout % - 61.86% - - - 39.92% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 49,030 53,572 52,799 55,669 55,832 33,647 25,933 52.72%
NOSH 39,862 39,979 39,999 40,050 40,167 24,206 18,929 64.07%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 5.32% 3.54% 3.23% 3.17% 3.37% 7.53% 12.64% -
ROE 1.18% 3.62% 1.82% 1.43% 1.29% 14.42% 16.02% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 27.27 137.07 74.28 62.87 53.07 266.29 173.70 -70.79%
EPS 1.45 4.85 2.40 1.99 1.79 20.04 21.95 -83.57%
DPS 0.00 3.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.23 1.34 1.32 1.39 1.39 1.39 1.37 -6.91%
Adjusted Per Share Value based on latest NOSH - 40,499
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 0.75 3.80 2.06 1.75 1.48 4.47 2.28 -52.25%
EPS 0.04 0.13 0.07 0.06 0.05 0.34 0.29 -73.20%
DPS 0.00 0.08 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.034 0.0371 0.0366 0.0386 0.0387 0.0233 0.018 52.62%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.30 1.38 1.42 1.33 1.18 1.23 1.73 -
P/RPS 4.77 1.01 1.91 2.12 2.22 0.46 1.00 182.55%
P/EPS 89.66 28.45 59.17 66.83 65.92 6.14 7.88 403.64%
EY 1.12 3.51 1.69 1.50 1.52 16.29 12.69 -80.08%
DY 0.00 2.17 0.00 0.00 0.00 6.50 0.00 -
P/NAPS 1.06 1.03 1.08 0.96 0.85 0.88 1.26 -10.85%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 29/03/04 30/12/03 25/09/03 02/07/03 28/03/03 30/12/02 10/10/02 -
Price 1.49 1.28 1.43 1.52 1.03 1.16 1.20 -
P/RPS 5.46 0.93 1.93 2.42 1.94 0.44 0.69 295.60%
P/EPS 102.76 26.39 59.58 76.38 57.54 5.79 5.47 602.91%
EY 0.97 3.79 1.68 1.31 1.74 17.28 18.29 -85.80%
DY 0.00 2.34 0.00 0.00 0.00 6.90 0.00 -
P/NAPS 1.21 0.96 1.08 1.09 0.74 0.83 0.88 23.58%

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