[NICE] YoY Annualized Quarter Result on 31-Jul-2005 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- 48.91%
YoY- -64.5%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 54,169 199,444 239,557 27,325 44,870 39,617 43,840 3.58%
PBT -11,288 -3,769 1,657 453 1,401 1,970 0 -
Tax -108 -16 -882 -45 -252 -690 5,540 -
NP -11,396 -3,785 774 408 1,149 1,280 5,540 -
-
NP to SH -11,396 -3,785 774 408 1,149 1,280 5,540 -
-
Tax Rate - - 53.23% 9.93% 17.99% 35.03% - -
Total Cost 65,565 203,229 238,782 26,917 43,721 38,337 38,300 9.36%
-
Net Worth 26,238 48,449 51,412 48,718 48,287 52,800 25,933 0.19%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 26,238 48,449 51,412 48,718 48,287 52,800 25,933 0.19%
NOSH 43,014 42,499 41,798 40,263 39,907 39,999 18,929 14.64%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin -21.04% -1.90% 0.32% 1.49% 2.56% 3.23% 12.64% -
ROE -43.43% -7.81% 1.51% 0.84% 2.38% 2.42% 21.36% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 125.93 469.28 573.12 67.87 112.44 99.04 231.60 -9.64%
EPS -26.49 -8.91 1.85 1.01 2.88 3.20 29.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 1.14 1.23 1.21 1.21 1.32 1.37 -12.60%
Adjusted Per Share Value based on latest NOSH - 40,238
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 3.65 13.44 16.14 1.84 3.02 2.67 2.95 3.60%
EPS -0.77 -0.26 0.05 0.03 0.08 0.09 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0177 0.0327 0.0346 0.0328 0.0325 0.0356 0.0175 0.18%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 30/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 1.25 1.95 3.58 2.86 1.07 1.42 1.73 -
P/RPS 0.99 0.42 0.62 4.21 0.95 1.43 0.75 4.73%
P/EPS -4.72 -21.89 193.17 282.24 37.15 44.38 5.91 -
EY -21.19 -4.57 0.52 0.35 2.69 2.25 16.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.71 2.91 2.36 0.88 1.08 1.26 8.44%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/08 17/09/07 27/09/06 27/09/05 28/09/04 25/09/03 10/10/02 -
Price 0.69 1.80 2.60 2.89 0.90 1.43 1.20 -
P/RPS 0.55 0.38 0.45 4.26 0.80 1.44 0.52 0.93%
P/EPS -2.60 -20.21 140.29 285.20 31.25 44.69 4.10 -
EY -38.40 -4.95 0.71 0.35 3.20 2.24 24.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.58 2.11 2.39 0.74 1.08 0.88 4.25%

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