[NICE] QoQ TTM Result on 30-Apr-2006 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
26-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- 44.51%
YoY- 1107.29%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 208,107 229,209 236,186 194,439 130,526 77,010 31,269 252.60%
PBT -2,232 448 1,598 3,316 2,246 695 886 -
Tax 16 -245 -998 -998 -642 -369 -739 -
NP -2,216 203 600 2,318 1,604 326 147 -
-
NP to SH -2,216 203 600 2,318 1,604 326 147 -
-
Tax Rate - 54.69% 62.45% 30.10% 28.58% 53.09% 83.41% -
Total Cost 210,323 229,006 235,586 192,121 128,922 76,684 31,122 256.20%
-
Net Worth 49,926 50,968 51,354 52,511 51,714 51,239 48,688 1.68%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 49,926 50,968 51,354 52,511 51,714 51,239 48,688 1.68%
NOSH 42,310 41,777 41,752 41,675 41,371 41,999 40,238 3.39%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -1.06% 0.09% 0.25% 1.19% 1.23% 0.42% 0.47% -
ROE -4.44% 0.40% 1.17% 4.41% 3.10% 0.64% 0.30% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 491.85 548.64 565.69 466.55 315.49 183.36 77.71 241.01%
EPS -5.24 0.49 1.44 5.56 3.88 0.78 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.22 1.23 1.26 1.25 1.22 1.21 -1.65%
Adjusted Per Share Value based on latest NOSH - 41,675
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 14.42 15.89 16.37 13.48 9.05 5.34 2.17 252.24%
EPS -0.15 0.01 0.04 0.16 0.11 0.02 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0346 0.0353 0.0356 0.0364 0.0358 0.0355 0.0337 1.76%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 2.35 2.50 3.58 5.35 5.00 3.36 2.86 -
P/RPS 0.48 0.46 0.63 1.15 1.58 1.83 3.68 -74.18%
P/EPS -44.87 514.50 249.12 96.19 128.96 432.88 782.86 -
EY -2.23 0.19 0.40 1.04 0.78 0.23 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.05 2.91 4.25 4.00 2.75 2.36 -10.71%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 26/03/07 27/12/06 27/09/06 26/06/06 29/03/06 28/12/05 27/09/05 -
Price 2.48 2.44 2.60 3.08 5.50 4.76 2.89 -
P/RPS 0.50 0.44 0.46 0.66 1.74 2.60 3.72 -73.66%
P/EPS -47.35 502.16 180.93 55.38 141.86 613.25 791.08 -
EY -2.11 0.20 0.55 1.81 0.70 0.16 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.00 2.11 2.44 4.40 3.90 2.39 -8.24%

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