[NICE] YoY Cumulative Quarter Result on 31-Oct-2005 [#4]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- 6.86%
YoY- -53.49%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
Revenue 14,548 53,079 229,209 77,011 54,798 44,429 64,460 -18.74%
PBT -7,793 -13,174 449 696 2,777 504 10,906 -
Tax 513 -87 -243 -369 -838 199 -6,055 -
NP -7,280 -13,261 206 327 1,939 703 4,851 -
-
NP to SH -7,280 -13,261 206 327 1,939 703 4,851 -
-
Tax Rate - - 54.12% 53.02% 30.18% -39.48% 55.52% -
Total Cost 21,828 66,340 229,003 76,684 52,859 43,726 59,609 -13.06%
-
Net Worth 15,076 22,804 51,289 49,251 53,572 47,931 33,647 -10.58%
Dividend
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
Div - - - - 1,199 - 1,936 -
Div Payout % - - - - 61.86% - 39.92% -
Equity
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
Net Worth 15,076 22,804 51,289 49,251 53,572 47,931 33,647 -10.58%
NOSH 43,076 43,027 42,040 40,370 39,979 39,943 24,206 8.36%
Ratio Analysis
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
NP Margin -50.04% -24.98% 0.09% 0.42% 3.54% 1.58% 7.53% -
ROE -48.29% -58.15% 0.40% 0.66% 3.62% 1.47% 14.42% -
Per Share
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
RPS 33.77 123.36 545.21 190.76 137.07 111.23 266.29 -25.01%
EPS -16.90 -30.82 0.49 0.81 4.85 1.76 20.04 -
DPS 0.00 0.00 0.00 0.00 3.00 0.00 8.00 -
NAPS 0.35 0.53 1.22 1.22 1.34 1.20 1.39 -17.49%
Adjusted Per Share Value based on latest NOSH - 41,999
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
RPS 1.01 3.68 15.89 5.34 3.80 3.08 4.47 -18.72%
EPS -0.50 -0.92 0.01 0.02 0.13 0.05 0.34 -
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.13 -
NAPS 0.0105 0.0158 0.0356 0.0341 0.0371 0.0332 0.0233 -10.51%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
Date 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 29/10/04 31/10/02 -
Price 0.85 0.69 2.50 3.36 1.38 1.02 1.23 -
P/RPS 2.52 0.57 0.46 1.76 1.01 0.92 0.46 26.75%
P/EPS -5.03 -2.23 510.20 414.81 28.45 57.95 6.14 -
EY -19.88 -44.93 0.20 0.24 3.51 1.73 16.29 -
DY 0.00 0.00 0.00 0.00 2.17 0.00 6.50 -
P/NAPS 2.43 1.30 2.05 2.75 1.03 0.85 0.88 15.21%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
Date 24/02/10 03/03/09 27/12/06 28/12/05 30/12/03 27/12/04 30/12/02 -
Price 0.99 0.65 2.44 4.76 1.28 1.00 1.16 -
P/RPS 2.93 0.54 0.45 2.50 0.93 0.90 0.44 30.25%
P/EPS -5.86 -2.10 497.96 587.65 26.39 56.82 5.79 -
EY -17.07 -47.69 0.20 0.17 3.79 1.76 17.28 -
DY 0.00 0.00 0.00 0.00 2.34 0.00 6.90 -
P/NAPS 2.83 1.23 2.00 3.90 0.96 0.83 0.83 18.65%

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