[NICE] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
Revenue 30,814 29,595 23,484 11,575 0 40,627 149,583 -22.58%
PBT -2,874 -2,583 5,963 -5,778 0 -8,466 -2,827 0.26%
Tax 0 -19 -84 0 0 -81 -12 -
NP -2,874 -2,602 5,879 -5,778 0 -8,547 -2,839 0.19%
-
NP to SH -2,133 -1,949 5,881 -5,778 0 -8,547 -2,839 -4.52%
-
Tax Rate - - 1.41% - - - - -
Total Cost 33,688 32,197 17,605 17,353 0 49,174 152,422 -21.69%
-
Net Worth 15,319 7,796 11,193 17,222 0 26,238 48,450 -17.01%
Dividend
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
Net Worth 15,319 7,796 11,193 17,222 0 26,238 48,450 -17.01%
NOSH 117,845 51,973 43,052 43,055 43,014 43,014 42,500 17.96%
Ratio Analysis
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
NP Margin -9.33% -8.79% 25.03% -49.92% 0.00% -21.04% -1.90% -
ROE -13.92% -25.00% 52.54% -33.55% 0.00% -32.57% -5.86% -
Per Share
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
RPS 26.15 56.94 54.55 26.88 0.00 94.45 351.96 -34.37%
EPS -1.81 -3.75 13.66 -13.42 0.00 -19.87 -6.68 -19.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.15 0.26 0.40 0.00 0.61 1.14 -29.65%
Adjusted Per Share Value based on latest NOSH - 43,333
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
RPS 2.14 2.05 1.63 0.80 0.00 2.82 10.37 -22.55%
EPS -0.15 -0.14 0.41 -0.40 0.00 -0.59 -0.20 -4.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 0.0054 0.0078 0.0119 0.00 0.0182 0.0336 -17.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
Date 30/09/13 28/09/12 31/03/11 30/09/09 30/09/08 30/07/08 31/07/07 -
Price 0.15 0.12 0.15 0.90 0.70 1.25 1.95 -
P/RPS 0.57 0.21 0.27 3.35 0.00 1.32 0.55 0.58%
P/EPS -8.29 -3.20 1.10 -6.71 0.00 -6.29 -29.19 -18.44%
EY -12.07 -31.25 91.07 -14.91 0.00 -15.90 -3.43 22.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.80 0.58 2.25 0.00 2.05 1.71 -6.22%
Price Multiplier on Announcement Date
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
Date 22/11/13 30/11/12 06/05/11 23/11/09 - 29/09/08 17/09/07 -
Price 0.145 0.13 0.20 1.10 0.00 0.69 1.80 -
P/RPS 0.55 0.23 0.37 4.09 0.00 0.73 0.51 1.23%
P/EPS -8.01 -3.47 1.46 -8.20 0.00 -3.47 -26.95 -17.84%
EY -12.48 -28.85 68.30 -12.20 0.00 -28.80 -3.71 21.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.87 0.77 2.75 0.00 1.13 1.58 -5.42%

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