[NICE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 69.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 CAGR
Revenue 14,548 11,575 8,959 5,197 53,079 46,248 0 -
PBT -7,793 -5,778 -5,882 -4,045 -13,174 -12,742 0 -
Tax 513 0 0 0 -87 -87 0 -
NP -7,280 -5,778 -5,882 -4,045 -13,261 -12,829 0 -
-
NP to SH -7,280 -5,778 -5,882 -4,045 -13,261 -12,829 0 -
-
Tax Rate - - - - - - - -
Total Cost 21,828 17,353 14,841 9,242 66,340 59,077 0 -
-
Net Worth 15,076 17,222 16,793 20,677 22,804 23,661 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 CAGR
Net Worth 15,076 17,222 16,793 20,677 22,804 23,661 0 -
NOSH 43,076 43,055 43,060 43,077 43,027 43,021 43,014 0.11%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 CAGR
NP Margin -50.04% -49.92% -65.65% -77.83% -24.98% -27.74% 0.00% -
ROE -48.29% -33.55% -35.03% -19.56% -58.15% -54.22% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 CAGR
RPS 33.77 26.88 20.81 12.06 123.36 107.50 0.00 -
EPS -16.90 -13.42 -13.66 -9.39 -30.82 -29.82 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.40 0.39 0.48 0.53 0.55 0.00 -
Adjusted Per Share Value based on latest NOSH - 43,077
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 CAGR
RPS 1.01 0.80 0.62 0.36 3.68 3.21 0.00 -
EPS -0.50 -0.40 -0.41 -0.28 -0.92 -0.89 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0105 0.0119 0.0116 0.0143 0.0158 0.0164 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 -
Price 0.85 0.90 0.55 0.68 0.69 0.70 0.70 -
P/RPS 2.52 3.35 2.64 5.64 0.57 0.65 0.00 -
P/EPS -5.03 -6.71 -4.03 -7.24 -2.23 -2.35 0.00 -
EY -19.88 -14.91 -24.84 -13.81 -44.93 -42.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.25 1.41 1.42 1.30 1.27 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 CAGR
Date 24/02/10 23/11/09 19/08/09 28/05/09 03/03/09 22/12/08 - -
Price 0.99 1.10 0.85 0.70 0.65 0.70 0.00 -
P/RPS 2.93 4.09 4.09 5.80 0.54 0.65 0.00 -
P/EPS -5.86 -8.20 -6.22 -7.45 -2.10 -2.35 0.00 -
EY -17.07 -12.20 -16.07 -13.41 -47.69 -42.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.75 2.18 1.46 1.23 1.27 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