[NICE] QoQ TTM Result on 31-Jan-2003 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jan-2003 [#1]
Profit Trend
QoQ- 11.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 54,797 61,293 66,760 75,133 53,818 22,238 12,236 170.95%
PBT 2,776 3,160 6,548 9,440 8,389 6,707 3,005 -5.13%
Tax -838 -1,504 -2,004 -2,623 -2,288 -1,302 -651 18.27%
NP 1,938 1,656 4,544 6,817 6,101 5,405 2,354 -12.12%
-
NP to SH 1,938 1,656 4,544 6,817 6,101 5,405 2,354 -12.12%
-
Tax Rate 30.19% 47.59% 30.60% 27.79% 27.27% 19.41% 21.66% -
Total Cost 52,859 59,637 62,216 68,316 47,717 16,833 9,882 204.92%
-
Net Worth 53,490 52,478 56,294 55,599 3,480,000 52,053 23,321 73.65%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 1,197 278,400 278,400 278,400 278,400 - - -
Div Payout % 61.79% 16,811.59% 6,126.76% 4,083.91% 4,563.19% - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 53,490 52,478 56,294 55,599 3,480,000 52,053 23,321 73.65%
NOSH 39,918 39,756 40,499 40,000 3,480,000 37,995 18,807 64.93%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 3.54% 2.70% 6.81% 9.07% 11.34% 24.31% 19.24% -
ROE 3.62% 3.16% 8.07% 12.26% 0.18% 10.38% 10.09% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 137.27 154.17 164.84 187.83 1.55 58.53 65.06 64.27%
EPS 4.85 4.17 11.22 17.04 0.18 14.23 12.52 -46.76%
DPS 3.00 700.27 687.41 696.00 8.00 0.00 0.00 -
NAPS 1.34 1.32 1.39 1.39 1.00 1.37 1.24 5.29%
Adjusted Per Share Value based on latest NOSH - 40,000
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 3.80 4.25 4.63 5.21 3.73 1.54 0.85 170.63%
EPS 0.13 0.11 0.31 0.47 0.42 0.37 0.16 -12.89%
DPS 0.08 19.30 19.30 19.30 19.30 0.00 0.00 -
NAPS 0.0371 0.0364 0.039 0.0385 2.4122 0.0361 0.0162 73.48%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 - -
Price 1.38 1.42 1.33 1.18 1.23 1.73 0.00 -
P/RPS 1.01 0.92 0.81 0.63 79.53 2.96 0.00 -
P/EPS 28.42 34.09 11.85 6.92 701.59 12.16 0.00 -
EY 3.52 2.93 8.44 14.44 0.14 8.22 0.00 -
DY 2.17 493.15 516.85 589.83 6.50 0.00 0.00 -
P/NAPS 1.03 1.08 0.96 0.85 1.23 1.26 0.00 -
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 30/12/03 25/09/03 02/07/03 28/03/03 - - - -
Price 1.28 1.43 1.52 1.03 0.00 0.00 0.00 -
P/RPS 0.93 0.93 0.92 0.55 0.00 0.00 0.00 -
P/EPS 26.37 34.33 13.55 6.04 0.00 0.00 0.00 -
EY 3.79 2.91 7.38 16.55 0.00 0.00 0.00 -
DY 2.34 489.70 452.24 675.73 0.00 0.00 0.00 -
P/NAPS 0.96 1.08 1.09 0.74 0.00 0.00 0.00 -

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