[NICE] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
06-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 25.44%
YoY- 257.3%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 21,690 20,090 18,857 17,978 17,913 16,149 14,815 28.84%
PBT -374 5,628 6,344 7,346 5,873 -1,976 -2,541 -72.02%
Tax -80 -88 -105 -84 -84 455 472 -
NP -454 5,540 6,239 7,262 5,789 -1,521 -2,069 -63.51%
-
NP to SH -365 5,583 6,241 7,264 5,791 -1,521 -2,069 -68.44%
-
Tax Rate - 1.56% 1.66% 1.14% 1.43% - - -
Total Cost 22,144 14,550 12,618 10,716 12,124 17,670 16,884 19.75%
-
Net Worth 11,987 15,599 11,230 11,019 11,199 11,658 11,219 4.50%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 11,987 15,599 11,230 11,019 11,199 11,658 11,219 4.50%
NOSH 42,812 60,000 43,194 42,380 43,076 43,178 43,151 -0.52%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -2.09% 27.58% 33.09% 40.39% 32.32% -9.42% -13.97% -
ROE -3.04% 35.79% 55.57% 65.92% 51.71% -13.05% -18.44% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 50.66 33.48 43.66 42.42 41.58 37.40 34.33 29.52%
EPS -0.85 9.31 14.45 17.14 13.44 -3.52 -4.79 -68.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.26 0.26 0.26 0.27 0.26 5.05%
Adjusted Per Share Value based on latest NOSH - 42,380
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.50 1.39 1.31 1.25 1.24 1.12 1.03 28.39%
EPS -0.03 0.39 0.43 0.50 0.40 -0.11 -0.14 -64.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0083 0.0108 0.0078 0.0076 0.0078 0.0081 0.0078 4.21%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.40 0.44 0.23 0.15 0.17 0.35 0.27 -
P/RPS 0.79 1.31 0.53 0.35 0.41 0.94 0.79 0.00%
P/EPS -46.92 4.73 1.59 0.88 1.26 -9.94 -5.63 309.47%
EY -2.13 21.15 62.82 114.27 79.08 -10.06 -17.76 -75.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.69 0.88 0.58 0.65 1.30 1.04 23.58%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 22/11/11 24/08/11 06/05/11 23/02/11 11/11/10 23/08/10 -
Price 0.40 0.44 0.32 0.20 0.17 0.28 0.20 -
P/RPS 0.79 1.31 0.73 0.47 0.41 0.75 0.58 22.80%
P/EPS -46.92 4.73 2.21 1.17 1.26 -7.95 -4.17 399.91%
EY -2.13 21.15 45.15 85.70 79.08 -12.58 -23.97 -79.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.69 1.23 0.77 0.65 1.04 0.77 50.91%

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