[NICE] QoQ TTM Result on 30-Apr-2005 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- -6.34%
YoY- -89.27%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 130,526 77,010 31,269 35,723 40,752 44,429 58,737 70.04%
PBT 2,246 695 886 967 992 1,598 2,349 -2.93%
Tax -642 -369 -739 -775 -787 -894 -509 16.68%
NP 1,604 326 147 192 205 704 1,840 -8.72%
-
NP to SH 1,604 326 147 192 205 704 1,840 -8.72%
-
Tax Rate 28.58% 53.09% 83.41% 80.14% 79.33% 55.94% 21.67% -
Total Cost 128,922 76,684 31,122 35,531 40,547 43,725 56,897 72.25%
-
Net Worth 51,714 51,239 48,688 49,264 47,795 47,400 47,951 5.15%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - 1,197 -
Div Payout % - - - - - - 65.08% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 51,714 51,239 48,688 49,264 47,795 47,400 47,951 5.15%
NOSH 41,371 41,999 40,238 40,714 39,499 39,499 39,629 2.90%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 1.23% 0.42% 0.47% 0.54% 0.50% 1.58% 3.13% -
ROE 3.10% 0.64% 0.30% 0.39% 0.43% 1.49% 3.84% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 315.49 183.36 77.71 87.74 103.17 112.48 148.21 65.24%
EPS 3.88 0.78 0.37 0.47 0.52 1.78 4.64 -11.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.25 1.22 1.21 1.21 1.21 1.20 1.21 2.18%
Adjusted Per Share Value based on latest NOSH - 40,714
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 9.05 5.34 2.17 2.48 2.82 3.08 4.07 70.11%
EPS 0.11 0.02 0.01 0.01 0.01 0.05 0.13 -10.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0358 0.0355 0.0337 0.0341 0.0331 0.0329 0.0332 5.14%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 5.00 3.36 2.86 2.20 0.88 1.02 1.07 -
P/RPS 1.58 1.83 3.68 2.51 0.85 0.91 0.72 68.62%
P/EPS 128.96 432.88 782.86 466.52 169.56 57.23 23.05 214.16%
EY 0.78 0.23 0.13 0.21 0.59 1.75 4.34 -68.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.80 -
P/NAPS 4.00 2.75 2.36 1.82 0.73 0.85 0.88 173.64%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 28/12/05 27/09/05 28/06/05 29/03/05 27/12/04 28/09/04 -
Price 5.50 4.76 2.89 2.39 2.32 1.00 0.90 -
P/RPS 1.74 2.60 3.72 2.72 2.25 0.89 0.61 100.74%
P/EPS 141.86 613.25 791.08 506.81 447.02 56.11 19.38 275.63%
EY 0.70 0.16 0.13 0.20 0.22 1.78 5.16 -73.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 4.40 3.90 2.39 1.98 1.92 0.83 0.74 227.14%

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