[NICE] QoQ Cumulative Quarter Result on 30-Apr-2006 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
26-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- 56.89%
YoY- 1454.01%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 39,608 229,209 179,668 128,786 60,710 77,011 20,494 54.97%
PBT -1,050 449 1,243 2,791 1,630 696 340 -
Tax -12 -243 -662 -662 -273 -369 -34 -49.96%
NP -1,062 206 581 2,129 1,357 327 306 -
-
NP to SH -1,062 206 581 2,129 1,357 327 306 -
-
Tax Rate - 54.12% 53.26% 23.72% 16.75% 53.02% 10.00% -
Total Cost 40,670 229,003 179,087 126,657 59,353 76,684 20,188 59.30%
-
Net Worth 49,926 51,289 51,412 52,495 51,714 49,251 48,718 1.64%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 49,926 51,289 51,412 52,495 51,714 49,251 48,718 1.64%
NOSH 42,310 42,040 41,798 41,663 41,371 40,370 40,263 3.35%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -2.68% 0.09% 0.32% 1.65% 2.24% 0.42% 1.49% -
ROE -2.13% 0.40% 1.13% 4.06% 2.62% 0.66% 0.63% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 93.61 545.21 429.84 309.11 146.74 190.76 50.90 49.94%
EPS -2.51 0.49 1.39 5.11 3.28 0.81 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.22 1.23 1.26 1.25 1.22 1.21 -1.65%
Adjusted Per Share Value based on latest NOSH - 41,675
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 2.75 15.89 12.45 8.93 4.21 5.34 1.42 55.18%
EPS -0.07 0.01 0.04 0.15 0.09 0.02 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0346 0.0356 0.0356 0.0364 0.0358 0.0341 0.0338 1.56%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 2.35 2.50 3.58 5.35 5.00 3.36 2.86 -
P/RPS 2.51 0.46 0.83 1.73 3.41 1.76 5.62 -41.48%
P/EPS -93.63 510.20 257.55 104.70 152.44 414.81 376.32 -
EY -1.07 0.20 0.39 0.96 0.66 0.24 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.05 2.91 4.25 4.00 2.75 2.36 -10.71%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 26/03/07 27/12/06 27/09/06 26/06/06 29/03/06 28/12/05 27/09/05 -
Price 2.48 2.44 2.60 3.08 5.50 4.76 2.89 -
P/RPS 2.65 0.45 0.60 1.00 3.75 2.50 5.68 -39.76%
P/EPS -98.80 497.96 187.05 60.27 167.68 587.65 380.26 -
EY -1.01 0.20 0.53 1.66 0.60 0.17 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.00 2.11 2.44 4.40 3.90 2.39 -8.24%

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