[NICE] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -89.32%
YoY- -109.51%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 23,542 24,411 25,665 23,368 21,690 20,090 18,857 15.86%
PBT -3,233 -2,534 -1,084 -743 -374 5,628 6,344 -
Tax -2 -20 -20 -81 -80 -88 -105 -92.78%
NP -3,235 -2,554 -1,104 -824 -454 5,540 6,239 -
-
NP to SH -2,537 -1,942 -676 -691 -365 5,583 6,241 -
-
Tax Rate - - - - - 1.56% 1.66% -
Total Cost 26,777 26,965 26,769 24,192 22,144 14,550 12,618 64.76%
-
Net Worth 16,529 13,158 11,317 11,203 11,987 15,599 11,230 29.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 16,529 13,158 11,317 11,203 11,987 15,599 11,230 29.24%
NOSH 118,064 87,724 43,529 43,090 42,812 60,000 43,194 94.89%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -13.74% -10.46% -4.30% -3.53% -2.09% 27.58% 33.09% -
ROE -15.35% -14.76% -5.97% -6.17% -3.04% 35.79% 55.57% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.94 27.83 58.96 54.23 50.66 33.48 43.66 -40.55%
EPS -2.15 -2.21 -1.55 -1.60 -0.85 9.31 14.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.26 0.26 0.28 0.26 0.26 -33.68%
Adjusted Per Share Value based on latest NOSH - 43,090
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.59 1.65 1.73 1.57 1.46 1.35 1.27 16.08%
EPS -0.17 -0.13 -0.05 -0.05 -0.02 0.38 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.0089 0.0076 0.0076 0.0081 0.0105 0.0076 28.58%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.12 0.12 0.23 0.34 0.40 0.44 0.23 -
P/RPS 0.60 0.43 0.39 0.63 0.79 1.31 0.53 8.58%
P/EPS -5.58 -5.42 -14.81 -21.20 -46.92 4.73 1.59 -
EY -17.91 -18.45 -6.75 -4.72 -2.13 21.15 62.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.80 0.88 1.31 1.43 1.69 0.88 -1.51%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 16/08/12 22/05/12 23/02/12 22/11/11 24/08/11 -
Price 0.075 0.13 0.14 0.34 0.40 0.44 0.32 -
P/RPS 0.38 0.47 0.24 0.63 0.79 1.31 0.73 -35.16%
P/EPS -3.49 -5.87 -9.01 -21.20 -46.92 4.73 2.21 -
EY -28.65 -17.03 -11.09 -4.72 -2.13 21.15 45.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.87 0.54 1.31 1.43 1.69 1.23 -42.09%

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