[NICE] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 27.29%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 30/04/08 30/04/07 CAGR
Revenue 42,652 27,999 17,914 17,918 0 74,668 195,926 -21.88%
PBT -3,354 -1,184 5,874 -11,764 0 -12,286 -3,394 -0.19%
Tax 0 -20 -85 0 0 -154 -24 -
NP -3,354 -1,205 5,789 -11,764 0 -12,440 -3,418 -0.30%
-
NP to SH -2,620 -738 5,791 -11,764 0 -12,440 -3,418 -4.21%
-
Tax Rate - - 1.45% - - - - -
Total Cost 46,006 29,204 12,125 29,682 0 87,108 199,344 -21.14%
-
Net Worth 15,342 11,211 11,194 16,793 0 27,510 49,192 -17.20%
Dividend
30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 30/04/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 30/04/08 30/04/07 CAGR
Net Worth 15,342 11,211 11,194 16,793 0 27,510 49,192 -17.20%
NOSH 118,018 43,120 43,055 43,060 42,985 42,985 42,406 18.03%
Ratio Analysis
30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 30/04/08 30/04/07 CAGR
NP Margin -7.86% -4.31% 32.32% -65.65% 0.00% -16.66% -1.74% -
ROE -17.08% -6.59% 51.73% -70.05% 0.00% -45.22% -6.95% -
Per Share
30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 30/04/08 30/04/07 CAGR
RPS 36.14 64.93 41.61 41.61 0.00 173.71 462.01 -33.82%
EPS -2.22 -1.71 13.45 -27.32 0.00 -28.94 -8.06 -18.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.26 0.26 0.39 0.00 0.64 1.16 -29.85%
Adjusted Per Share Value based on latest NOSH - 43,021
30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 30/04/08 30/04/07 CAGR
RPS 2.87 1.89 1.21 1.21 0.00 5.03 13.20 -21.90%
EPS -0.18 -0.05 0.39 -0.79 0.00 -0.84 -0.23 -3.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0103 0.0076 0.0075 0.0113 0.00 0.0185 0.0332 -17.27%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 30/04/08 30/04/07 CAGR
Date 28/06/13 29/06/12 30/12/10 30/06/09 30/06/08 30/04/08 30/04/07 -
Price 0.105 0.23 0.17 0.55 1.16 1.35 2.33 -
P/RPS 0.29 0.35 0.00 1.32 0.00 0.78 0.50 -8.44%
P/EPS -4.73 -13.43 0.00 -2.01 0.00 -4.66 -28.91 -25.41%
EY -21.14 -7.45 0.00 -49.67 0.00 -21.44 -3.46 34.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.65 1.41 0.00 2.11 2.01 -13.69%
Price Multiplier on Announcement Date
30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 30/04/08 30/04/07 CAGR
Date 29/08/13 16/08/12 23/02/11 19/08/09 - 19/06/08 26/06/07 -
Price 0.185 0.14 0.17 0.85 0.00 1.19 2.02 -
P/RPS 0.51 0.22 0.00 2.04 0.00 0.69 0.44 2.42%
P/EPS -8.33 -8.17 0.00 -3.11 0.00 -4.11 -25.06 -16.34%
EY -12.00 -12.23 0.00 -32.14 0.00 -24.32 -3.99 19.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.54 0.65 2.18 0.00 1.86 1.74 -3.23%

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