[NICE] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 97.02%
YoY- 99.65%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 28,084 23,484 17,914 13,177 9,227 5,505 14,548 55.22%
PBT 5,713 5,963 5,874 39 -631 -1,384 -7,793 -
Tax -145 -84 -85 -59 -41 0 513 -
NP 5,568 5,879 5,789 -20 -672 -1,384 -7,280 -
-
NP to SH 5,570 5,881 5,791 -20 -672 -1,384 -7,280 -
-
Tax Rate 2.54% 1.41% 1.45% 151.28% - - - -
Total Cost 22,516 17,605 12,125 13,197 9,899 6,889 21,828 2.09%
-
Net Worth 11,200 11,193 11,194 10,800 11,199 11,641 15,076 -18.01%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 11,200 11,193 11,194 10,800 11,199 11,641 15,076 -18.01%
NOSH 43,078 43,052 43,055 39,999 43,076 43,115 43,076 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 19.83% 25.03% 32.32% -0.15% -7.28% -25.14% -50.04% -
ROE 49.73% 52.54% 51.73% -0.19% -6.00% -11.89% -48.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 65.19 54.55 41.61 32.94 21.42 12.77 33.77 55.22%
EPS 12.93 13.66 13.45 -0.05 -1.56 -3.21 -16.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.27 0.26 0.27 0.35 -18.02%
Adjusted Per Share Value based on latest NOSH - 43,178
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.95 1.63 1.24 0.91 0.64 0.38 1.01 55.23%
EPS 0.39 0.41 0.40 0.00 -0.05 -0.10 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0078 0.0078 0.0078 0.0075 0.0078 0.0081 0.0105 -18.02%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.23 0.15 0.17 0.35 0.27 0.45 0.85 -
P/RPS 0.35 0.27 0.00 0.00 0.80 1.33 2.52 -73.27%
P/EPS 1.78 1.10 0.00 0.00 -1.61 -2.68 -5.03 -
EY 56.22 91.07 0.00 0.00 -62.15 -37.25 -19.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.58 0.65 0.00 0.00 0.00 2.43 -49.28%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 06/05/11 23/02/11 11/11/10 23/08/10 26/05/10 24/02/10 -
Price 0.32 0.20 0.17 0.28 0.20 0.29 0.99 -
P/RPS 0.49 0.37 0.00 0.00 0.59 0.86 2.93 -69.74%
P/EPS 2.47 1.46 0.00 0.00 -1.19 -1.73 -5.86 -
EY 40.41 68.30 0.00 0.00 -83.90 -57.81 -17.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.77 0.65 0.00 0.00 0.00 2.83 -42.70%

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