[NICE] QoQ TTM Result on 30-Jun-2010

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010
Profit Trend
QoQ- 55.2%
YoY- 80.48%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 17,978 17,913 16,149 14,815 14,856 14,548 18,406 -1.55%
PBT 7,346 5,873 -1,976 -2,541 -5,131 -7,792 -6,211 -
Tax -84 -84 455 472 513 513 0 -
NP 7,262 5,789 -1,521 -2,069 -4,618 -7,279 -6,211 -
-
NP to SH 7,264 5,791 -1,521 -2,069 -4,618 -7,279 -6,211 -
-
Tax Rate 1.14% 1.43% - - - - - -
Total Cost 10,716 12,124 17,670 16,884 19,474 21,827 24,617 -42.59%
-
Net Worth 11,019 11,199 11,658 11,219 11,641 15,053 17,333 -26.08%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 11,019 11,199 11,658 11,219 11,641 15,053 17,333 -26.08%
NOSH 42,380 43,076 43,178 43,151 43,115 43,008 43,333 -1.47%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 40.39% 32.32% -9.42% -13.97% -31.09% -50.03% -33.74% -
ROE 65.92% 51.71% -13.05% -18.44% -39.67% -48.36% -35.83% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 42.42 41.58 37.40 34.33 34.46 33.83 42.48 -0.09%
EPS 17.14 13.44 -3.52 -4.79 -10.71 -16.92 -14.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.27 0.26 0.27 0.35 0.40 -24.98%
Adjusted Per Share Value based on latest NOSH - 43,151
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.21 1.21 1.09 1.00 1.00 0.98 1.24 -1.62%
EPS 0.49 0.39 -0.10 -0.14 -0.31 -0.49 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.0075 0.0079 0.0076 0.0078 0.0101 0.0117 -26.33%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.15 0.17 0.35 0.27 0.45 0.85 0.90 -
P/RPS 0.35 0.41 0.94 0.79 1.31 2.51 2.12 -69.93%
P/EPS 0.88 1.26 -9.94 -5.63 -4.20 -5.02 -6.28 -
EY 114.27 79.08 -10.06 -17.76 -23.80 -19.91 -15.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 1.30 1.04 1.67 2.43 2.25 -59.52%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 06/05/11 23/02/11 11/11/10 23/08/10 26/05/10 24/02/10 23/11/09 -
Price 0.20 0.17 0.28 0.20 0.29 0.99 1.10 -
P/RPS 0.47 0.41 0.75 0.58 0.84 2.93 2.59 -67.98%
P/EPS 1.17 1.26 -7.95 -4.17 -2.71 -5.85 -7.67 -
EY 85.70 79.08 -12.58 -23.97 -36.93 -17.10 -13.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.65 1.04 0.77 1.07 2.83 2.75 -57.23%

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