[NICE] QoQ TTM Result on 31-Jul-2004 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ- 2.85%
YoY- 11.11%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 35,723 40,752 44,429 58,737 49,682 44,353 54,797 -24.83%
PBT 967 992 1,598 2,349 2,413 2,410 2,776 -50.52%
Tax -775 -787 -894 -509 -624 -610 -838 -5.08%
NP 192 205 704 1,840 1,789 1,800 1,938 -78.61%
-
NP to SH 192 205 704 1,840 1,789 1,800 1,938 -78.61%
-
Tax Rate 80.14% 79.33% 55.94% 21.67% 25.86% 25.31% 30.19% -
Total Cost 35,531 40,547 43,725 56,897 47,893 42,553 52,859 -23.28%
-
Net Worth 49,264 47,795 47,400 47,951 46,666 49,030 53,490 -5.34%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - 1,197 1,197 1,197 1,197 -
Div Payout % - - - 65.08% 66.94% 66.53% 61.79% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 49,264 47,795 47,400 47,951 46,666 49,030 53,490 -5.34%
NOSH 40,714 39,499 39,499 39,629 38,888 39,862 39,918 1.32%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 0.54% 0.50% 1.58% 3.13% 3.60% 4.06% 3.54% -
ROE 0.39% 0.43% 1.49% 3.84% 3.83% 3.67% 3.62% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 87.74 103.17 112.48 148.21 127.75 111.27 137.27 -25.81%
EPS 0.47 0.52 1.78 4.64 4.60 4.52 4.85 -78.93%
DPS 0.00 0.00 0.00 3.00 3.08 3.00 3.00 -
NAPS 1.21 1.21 1.20 1.21 1.20 1.23 1.34 -6.58%
Adjusted Per Share Value based on latest NOSH - 39,629
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 2.48 2.82 3.08 4.07 3.44 3.07 3.80 -24.78%
EPS 0.01 0.01 0.05 0.13 0.12 0.12 0.13 -81.94%
DPS 0.00 0.00 0.00 0.08 0.08 0.08 0.08 -
NAPS 0.0341 0.0331 0.0329 0.0332 0.0323 0.034 0.0371 -5.47%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 2.20 0.88 1.02 1.07 1.36 1.30 1.38 -
P/RPS 2.51 0.85 0.91 0.72 1.06 1.17 1.01 83.57%
P/EPS 466.52 169.56 57.23 23.05 29.56 28.79 28.42 547.00%
EY 0.21 0.59 1.75 4.34 3.38 3.47 3.52 -84.75%
DY 0.00 0.00 0.00 2.80 2.26 2.31 2.17 -
P/NAPS 1.82 0.73 0.85 0.88 1.13 1.06 1.03 46.20%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 29/03/05 27/12/04 28/09/04 25/06/04 29/03/04 30/12/03 -
Price 2.39 2.32 1.00 0.90 1.08 1.49 1.28 -
P/RPS 2.72 2.25 0.89 0.61 0.85 1.34 0.93 104.64%
P/EPS 506.81 447.02 56.11 19.38 23.48 33.00 26.37 618.79%
EY 0.20 0.22 1.78 5.16 4.26 3.03 3.79 -85.95%
DY 0.00 0.00 0.00 3.33 2.85 2.01 2.34 -
P/NAPS 1.98 1.92 0.83 0.74 0.90 1.21 0.96 62.10%

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