[NICE] QoQ Cumulative Quarter Result on 31-Mar-2010

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010
Profit Trend
QoQ- 80.99%
YoY- 65.78%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 17,914 13,177 9,227 5,505 14,548 11,575 8,959 58.51%
PBT 5,874 39 -631 -1,384 -7,793 -5,778 -5,882 -
Tax -85 -59 -41 0 513 0 0 -
NP 5,789 -20 -672 -1,384 -7,280 -5,778 -5,882 -
-
NP to SH 5,791 -20 -672 -1,384 -7,280 -5,778 -5,882 -
-
Tax Rate 1.45% 151.28% - - - - - -
Total Cost 12,125 13,197 9,899 6,889 21,828 17,353 14,841 -12.57%
-
Net Worth 11,194 10,800 11,199 11,641 15,076 17,222 16,793 -23.63%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 11,194 10,800 11,199 11,641 15,076 17,222 16,793 -23.63%
NOSH 43,055 39,999 43,076 43,115 43,076 43,055 43,060 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 32.32% -0.15% -7.28% -25.14% -50.04% -49.92% -65.65% -
ROE 51.73% -0.19% -6.00% -11.89% -48.29% -33.55% -35.03% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 41.61 32.94 21.42 12.77 33.77 26.88 20.81 58.51%
EPS 13.45 -0.05 -1.56 -3.21 -16.90 -13.42 -13.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.26 0.27 0.35 0.40 0.39 -23.62%
Adjusted Per Share Value based on latest NOSH - 43,115
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.21 0.89 0.62 0.37 0.98 0.78 0.60 59.41%
EPS 0.39 0.00 -0.05 -0.09 -0.49 -0.39 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0075 0.0073 0.0075 0.0078 0.0102 0.0116 0.0113 -23.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.17 0.35 0.27 0.45 0.85 0.90 0.55 -
P/RPS 0.00 0.00 0.80 1.33 2.52 3.35 2.64 -
P/EPS 0.00 0.00 -1.61 -2.68 -5.03 -6.71 -4.03 -
EY 0.00 0.00 -62.15 -37.25 -19.88 -14.91 -24.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.00 0.00 0.00 2.43 2.25 1.41 -40.24%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 11/11/10 23/08/10 26/05/10 24/02/10 23/11/09 19/08/09 -
Price 0.17 0.28 0.20 0.29 0.99 1.10 0.85 -
P/RPS 0.00 0.00 0.59 0.86 2.93 4.09 4.09 -
P/EPS 0.00 0.00 -1.19 -1.73 -5.86 -8.20 -6.22 -
EY 0.00 0.00 -83.90 -57.81 -17.07 -12.20 -16.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.00 0.00 0.00 2.83 2.75 2.18 -55.27%

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