[NICE] QoQ Quarter Result on 31-Jan-2004 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- -40.9%
YoY- -19.27%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 10,776 13,590 9,192 10,871 25,084 4,535 3,863 97.54%
PBT 547 250 116 685 1,298 314 113 184.79%
Tax -705 -36 -46 -107 -320 -151 -32 678.55%
NP -158 214 70 578 978 163 81 -
-
NP to SH -158 214 70 578 978 163 81 -
-
Tax Rate 128.88% 14.40% 39.66% 15.62% 24.65% 48.09% 28.32% -
Total Cost 10,934 13,376 9,122 10,293 24,106 4,372 3,782 102.29%
-
Net Worth 47,400 47,951 46,666 49,030 53,490 52,478 56,294 -10.78%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - 1,197 - - -
Div Payout % - - - - 122.45% - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 47,400 47,951 46,666 49,030 53,490 52,478 56,294 -10.78%
NOSH 39,499 39,629 38,888 39,862 39,918 39,756 40,499 -1.64%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin -1.47% 1.57% 0.76% 5.32% 3.90% 3.59% 2.10% -
ROE -0.33% 0.45% 0.15% 1.18% 1.83% 0.31% 0.14% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 27.28 34.29 23.64 27.27 62.84 11.41 9.54 100.82%
EPS -0.40 0.54 0.18 1.45 2.45 0.41 0.20 -
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.20 1.21 1.20 1.23 1.34 1.32 1.39 -9.29%
Adjusted Per Share Value based on latest NOSH - 39,862
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 0.75 0.94 0.64 0.75 1.74 0.31 0.27 96.99%
EPS -0.01 0.01 0.00 0.04 0.07 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.0329 0.0332 0.0323 0.034 0.0371 0.0364 0.039 -10.67%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.02 1.07 1.36 1.30 1.38 1.42 1.33 -
P/RPS 3.74 3.12 5.75 4.77 2.20 12.45 13.94 -58.23%
P/EPS -255.00 198.15 755.56 89.66 56.33 346.34 665.00 -
EY -0.39 0.50 0.13 1.12 1.78 0.29 0.15 -
DY 0.00 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.85 0.88 1.13 1.06 1.03 1.08 0.96 -7.75%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 27/12/04 28/09/04 25/06/04 29/03/04 30/12/03 25/09/03 02/07/03 -
Price 1.00 0.90 1.08 1.49 1.28 1.43 1.52 -
P/RPS 3.67 2.62 4.57 5.46 2.04 12.54 15.94 -62.26%
P/EPS -250.00 166.67 600.00 102.76 52.24 348.78 760.00 -
EY -0.40 0.60 0.17 0.97 1.91 0.29 0.13 -
DY 0.00 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 0.83 0.74 0.90 1.21 0.96 1.08 1.09 -16.54%

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