[NICE] YoY TTM 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- -27.26%
YoY- -70.44%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 31/12/10 30/06/09 30/06/08 30/04/08 30/04/07 CAGR
Revenue 30,723 25,665 17,913 21,411 37,334 37,334 198,386 -26.07%
PBT -4,040 -1,084 5,873 -10,592 -6,141 -6,141 -4,040 0.00%
Tax 0 -20 -84 -6 -77 -77 406 -
NP -4,040 -1,104 5,789 -10,598 -6,218 -6,218 -3,634 1.73%
-
NP to SH -3,314 -676 5,791 -10,598 -6,218 -6,218 -3,634 -1.48%
-
Tax Rate - - 1.43% - - - - -
Total Cost 34,763 26,769 12,124 32,009 43,552 43,552 202,020 -24.80%
-
Net Worth 15,245 11,317 11,199 16,778 0 27,494 49,053 -17.24%
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 15,245 11,317 11,199 16,778 0 27,494 49,053 -17.24%
NOSH 117,272 43,529 43,076 43,021 42,960 42,960 42,287 17.96%
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 -13.15% -4.30% 32.32% -49.50% -16.66% -16.66% -1.83% -
ROE -21.74% -5.97% 51.71% -63.17% 0.00% -22.62% -7.41% -
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 26.20 58.96 41.58 49.77 86.90 86.90 469.14 -37.33%
EPS -2.83 -1.55 13.44 -24.63 -14.47 -14.47 -8.59 -16.46%
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 2.07 1.73 1.21 1.44 2.52 2.52 13.37 -26.08%
EPS -0.22 -0.05 0.39 -0.71 -0.42 -0.42 -0.24 -1.39%
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 0.0331 -17.23%
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 0.40 0.39 0.41 1.11 1.33 1.55 0.50 -3.55%
P/EPS -3.72 -14.81 1.26 -2.23 -8.01 -9.33 -27.11 -27.51%
EY -26.91 -6.75 79.08 -44.79 -12.48 -10.72 -3.69 37.97%
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 - - 26/06/07 -
Price 0.185 0.14 0.17 0.85 0.00 0.00 2.02 -
P/RPS 0.71 0.24 0.41 1.71 0.00 0.00 0.43 8.46%
P/EPS -6.55 -9.01 1.26 -3.45 0.00 0.00 -23.51 -18.70%
EY -15.28 -11.09 79.08 -28.98 0.00 0.00 -4.25 23.03%
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 0.00 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