[NICE] QoQ TTM Result on 31-Jan-2006 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jan-2006 [#1]
Profit Trend
QoQ- 392.02%
YoY- 682.44%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 229,209 236,186 194,439 130,526 77,010 31,269 35,723 244.12%
PBT 448 1,598 3,316 2,246 695 886 967 -40.04%
Tax -245 -998 -998 -642 -369 -739 -775 -53.49%
NP 203 600 2,318 1,604 326 147 192 3.77%
-
NP to SH 203 600 2,318 1,604 326 147 192 3.77%
-
Tax Rate 54.69% 62.45% 30.10% 28.58% 53.09% 83.41% 80.14% -
Total Cost 229,006 235,586 192,121 128,922 76,684 31,122 35,531 245.15%
-
Net Worth 50,968 51,354 52,511 51,714 51,239 48,688 49,264 2.28%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 50,968 51,354 52,511 51,714 51,239 48,688 49,264 2.28%
NOSH 41,777 41,752 41,675 41,371 41,999 40,238 40,714 1.72%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 0.09% 0.25% 1.19% 1.23% 0.42% 0.47% 0.54% -
ROE 0.40% 1.17% 4.41% 3.10% 0.64% 0.30% 0.39% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 548.64 565.69 466.55 315.49 183.36 77.71 87.74 238.28%
EPS 0.49 1.44 5.56 3.88 0.78 0.37 0.47 2.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.23 1.26 1.25 1.22 1.21 1.21 0.54%
Adjusted Per Share Value based on latest NOSH - 41,371
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 15.89 16.37 13.48 9.05 5.34 2.17 2.48 243.80%
EPS 0.01 0.04 0.16 0.11 0.02 0.01 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0353 0.0356 0.0364 0.0358 0.0355 0.0337 0.0341 2.32%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 2.50 3.58 5.35 5.00 3.36 2.86 2.20 -
P/RPS 0.46 0.63 1.15 1.58 1.83 3.68 2.51 -67.63%
P/EPS 514.50 249.12 96.19 128.96 432.88 782.86 466.52 6.72%
EY 0.19 0.40 1.04 0.78 0.23 0.13 0.21 -6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.91 4.25 4.00 2.75 2.36 1.82 8.23%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 27/12/06 27/09/06 26/06/06 29/03/06 28/12/05 27/09/05 28/06/05 -
Price 2.44 2.60 3.08 5.50 4.76 2.89 2.39 -
P/RPS 0.44 0.46 0.66 1.74 2.60 3.72 2.72 -70.21%
P/EPS 502.16 180.93 55.38 141.86 613.25 791.08 506.81 -0.61%
EY 0.20 0.55 1.81 0.70 0.16 0.13 0.20 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.11 2.44 4.40 3.90 2.39 1.98 0.67%

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