[NICE] QoQ Quarter Result on 31-Jul-2003 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
25-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- 101.23%
YoY- -94.66%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 9,192 10,871 25,084 4,535 3,863 21,315 31,580 -56.11%
PBT 116 685 1,298 314 113 1,051 1,682 -83.21%
Tax -46 -107 -320 -151 -32 -335 -986 -87.06%
NP 70 578 978 163 81 716 696 -78.40%
-
NP to SH 70 578 978 163 81 716 696 -78.40%
-
Tax Rate 39.66% 15.62% 24.65% 48.09% 28.32% 31.87% 58.62% -
Total Cost 9,122 10,293 24,106 4,372 3,782 20,599 30,884 -55.68%
-
Net Worth 46,666 49,030 53,490 52,478 56,294 55,599 4,837,200 -95.48%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - 1,197 - - - 278,400 -
Div Payout % - - 122.45% - - - 40,000.00% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 46,666 49,030 53,490 52,478 56,294 55,599 4,837,200 -95.48%
NOSH 38,888 39,862 39,918 39,756 40,499 40,000 3,480,000 -95.01%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 0.76% 5.32% 3.90% 3.59% 2.10% 3.36% 2.20% -
ROE 0.15% 1.18% 1.83% 0.31% 0.14% 1.29% 0.01% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 23.64 27.27 62.84 11.41 9.54 53.29 0.91 778.88%
EPS 0.18 1.45 2.45 0.41 0.20 1.79 0.02 333.25%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 8.00 -
NAPS 1.20 1.23 1.34 1.32 1.39 1.39 1.39 -9.34%
Adjusted Per Share Value based on latest NOSH - 39,756
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 0.64 0.75 1.74 0.31 0.27 1.48 2.19 -55.99%
EPS 0.00 0.04 0.07 0.01 0.01 0.05 0.05 -
DPS 0.00 0.00 0.08 0.00 0.00 0.00 19.30 -
NAPS 0.0323 0.034 0.0371 0.0364 0.039 0.0385 3.3529 -95.48%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.36 1.30 1.38 1.42 1.33 1.18 1.23 -
P/RPS 5.75 4.77 2.20 12.45 13.94 2.21 135.54 -87.85%
P/EPS 755.56 89.66 56.33 346.34 665.00 65.92 6,150.00 -75.31%
EY 0.13 1.12 1.78 0.29 0.15 1.52 0.02 248.68%
DY 0.00 0.00 2.17 0.00 0.00 0.00 6.50 -
P/NAPS 1.13 1.06 1.03 1.08 0.96 0.85 0.88 18.15%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 25/06/04 29/03/04 30/12/03 25/09/03 02/07/03 28/03/03 30/12/02 -
Price 1.08 1.49 1.28 1.43 1.52 1.03 1.16 -
P/RPS 4.57 5.46 2.04 12.54 15.94 1.93 127.83 -89.16%
P/EPS 600.00 102.76 52.24 348.78 760.00 57.54 5,800.00 -77.99%
EY 0.17 0.97 1.91 0.29 0.13 1.74 0.02 317.04%
DY 0.00 0.00 2.34 0.00 0.00 0.00 6.90 -
P/NAPS 0.90 1.21 0.96 1.08 1.09 0.74 0.83 5.55%

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