[NICE] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 480.74%
YoY- 179.56%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 20,090 18,857 17,978 17,913 16,149 14,815 14,856 22.26%
PBT 5,628 6,344 7,346 5,873 -1,976 -2,541 -5,131 -
Tax -88 -105 -84 -84 455 472 513 -
NP 5,540 6,239 7,262 5,789 -1,521 -2,069 -4,618 -
-
NP to SH 5,583 6,241 7,264 5,791 -1,521 -2,069 -4,618 -
-
Tax Rate 1.56% 1.66% 1.14% 1.43% - - - -
Total Cost 14,550 12,618 10,716 12,124 17,670 16,884 19,474 -17.64%
-
Net Worth 15,599 11,230 11,019 11,199 11,658 11,219 11,641 21.52%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 15,599 11,230 11,019 11,199 11,658 11,219 11,641 21.52%
NOSH 60,000 43,194 42,380 43,076 43,178 43,151 43,115 24.62%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 27.58% 33.09% 40.39% 32.32% -9.42% -13.97% -31.09% -
ROE 35.79% 55.57% 65.92% 51.71% -13.05% -18.44% -39.67% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.48 43.66 42.42 41.58 37.40 34.33 34.46 -1.90%
EPS 9.31 14.45 17.14 13.44 -3.52 -4.79 -10.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.26 0.27 0.26 0.27 -2.48%
Adjusted Per Share Value based on latest NOSH - 43,076
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.35 1.27 1.21 1.21 1.09 1.00 1.00 22.12%
EPS 0.38 0.42 0.49 0.39 -0.10 -0.14 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0105 0.0076 0.0074 0.0075 0.0079 0.0076 0.0078 21.89%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.44 0.23 0.15 0.17 0.35 0.27 0.45 -
P/RPS 1.31 0.53 0.35 0.41 0.94 0.79 1.31 0.00%
P/EPS 4.73 1.59 0.88 1.26 -9.94 -5.63 -4.20 -
EY 21.15 62.82 114.27 79.08 -10.06 -17.76 -23.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.88 0.58 0.65 1.30 1.04 1.67 0.79%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 24/08/11 06/05/11 23/02/11 11/11/10 23/08/10 26/05/10 -
Price 0.44 0.32 0.20 0.17 0.28 0.20 0.29 -
P/RPS 1.31 0.73 0.47 0.41 0.75 0.58 0.84 34.44%
P/EPS 4.73 2.21 1.17 1.26 -7.95 -4.17 -2.71 -
EY 21.15 45.15 85.70 79.08 -12.58 -23.97 -36.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.23 0.77 0.65 1.04 0.77 1.07 35.58%

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