[NICE] QoQ TTM Result on 31-Oct-2003 [#4]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- 17.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 58,737 49,682 44,353 54,797 61,293 66,760 75,133 -15.14%
PBT 2,349 2,413 2,410 2,776 3,160 6,548 9,440 -60.47%
Tax -509 -624 -610 -838 -1,504 -2,004 -2,623 -66.51%
NP 1,840 1,789 1,800 1,938 1,656 4,544 6,817 -58.26%
-
NP to SH 1,840 1,789 1,800 1,938 1,656 4,544 6,817 -58.26%
-
Tax Rate 21.67% 25.86% 25.31% 30.19% 47.59% 30.60% 27.79% -
Total Cost 56,897 47,893 42,553 52,859 59,637 62,216 68,316 -11.48%
-
Net Worth 47,951 46,666 49,030 53,490 52,478 56,294 55,599 -9.40%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 1,197 1,197 1,197 1,197 278,400 278,400 278,400 -97.36%
Div Payout % 65.08% 66.94% 66.53% 61.79% 16,811.59% 6,126.76% 4,083.91% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 47,951 46,666 49,030 53,490 52,478 56,294 55,599 -9.40%
NOSH 39,629 38,888 39,862 39,918 39,756 40,499 40,000 -0.61%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 3.13% 3.60% 4.06% 3.54% 2.70% 6.81% 9.07% -
ROE 3.84% 3.83% 3.67% 3.62% 3.16% 8.07% 12.26% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 148.21 127.75 111.27 137.27 154.17 164.84 187.83 -14.62%
EPS 4.64 4.60 4.52 4.85 4.17 11.22 17.04 -58.02%
DPS 3.00 3.08 3.00 3.00 700.27 687.41 696.00 -97.36%
NAPS 1.21 1.20 1.23 1.34 1.32 1.39 1.39 -8.83%
Adjusted Per Share Value based on latest NOSH - 39,918
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 3.96 3.35 2.99 3.69 4.13 4.50 5.06 -15.08%
EPS 0.12 0.12 0.12 0.13 0.11 0.31 0.46 -59.20%
DPS 0.08 0.08 0.08 0.08 18.76 18.76 18.76 -97.37%
NAPS 0.0323 0.0314 0.033 0.036 0.0354 0.0379 0.0375 -9.48%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.07 1.36 1.30 1.38 1.42 1.33 1.18 -
P/RPS 0.72 1.06 1.17 1.01 0.92 0.81 0.63 9.31%
P/EPS 23.05 29.56 28.79 28.42 34.09 11.85 6.92 123.20%
EY 4.34 3.38 3.47 3.52 2.93 8.44 14.44 -55.16%
DY 2.80 2.26 2.31 2.17 493.15 516.85 589.83 -97.18%
P/NAPS 0.88 1.13 1.06 1.03 1.08 0.96 0.85 2.34%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 25/06/04 29/03/04 30/12/03 25/09/03 02/07/03 28/03/03 -
Price 0.90 1.08 1.49 1.28 1.43 1.52 1.03 -
P/RPS 0.61 0.85 1.34 0.93 0.93 0.92 0.55 7.15%
P/EPS 19.38 23.48 33.00 26.37 34.33 13.55 6.04 117.69%
EY 5.16 4.26 3.03 3.79 2.91 7.38 16.55 -54.05%
DY 3.33 2.85 2.01 2.34 489.70 452.24 675.73 -97.11%
P/NAPS 0.74 0.90 1.21 0.96 1.08 1.09 0.74 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