[NICE] YoY TTM Result on 30-Jun-2011

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011
Profit Trend
QoQ- -14.08%
YoY- 401.64%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 CAGR
Revenue 21,690 20,090 18,857 14,856 14,815 8,913 151,981 -38.51%
PBT -374 5,628 6,344 -5,131 -2,541 -6,601 -18,005 -62.01%
Tax -80 -88 -105 513 472 -10 1,131 -
NP -454 5,540 6,239 -4,618 -2,069 -6,611 -16,874 -59.47%
-
NP to SH -365 5,583 6,241 -4,618 -2,069 -6,611 -16,874 -61.62%
-
Tax Rate - 1.56% 1.66% - - - - -
Total Cost 22,144 14,550 12,618 19,474 16,884 15,524 168,855 -39.80%
-
Net Worth 11,987 15,599 11,230 11,641 11,219 23,674 33,290 -22.52%
Dividend
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 CAGR
Net Worth 11,987 15,599 11,230 11,641 11,219 23,674 33,290 -22.52%
NOSH 42,812 60,000 43,194 43,115 43,151 43,045 42,680 0.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 CAGR
NP Margin -2.09% 27.58% 33.09% -31.09% -13.97% -74.17% -11.10% -
ROE -3.04% 35.79% 55.57% -39.67% -18.44% -27.92% -50.69% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 CAGR
RPS 50.66 33.48 43.66 34.46 34.33 20.71 356.09 -38.56%
EPS -0.85 9.31 14.45 -10.71 -4.79 -15.36 -39.54 -61.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.26 0.26 0.27 0.26 0.55 0.78 -22.58%
Adjusted Per Share Value based on latest NOSH - 43,194
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 CAGR
RPS 1.50 1.39 1.31 1.03 1.03 0.62 10.53 -38.54%
EPS -0.03 0.39 0.43 -0.32 -0.14 -0.46 -1.17 -59.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0083 0.0108 0.0078 0.0081 0.0078 0.0164 0.0231 -22.56%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 -
Price 0.40 0.44 0.23 0.45 0.27 0.70 1.84 -
P/RPS 0.79 1.31 0.53 1.31 0.79 3.38 0.52 11.01%
P/EPS -46.92 4.73 1.59 -4.20 -5.63 -4.56 -4.65 78.15%
EY -2.13 21.15 62.82 -23.80 -17.76 -21.94 -21.49 -43.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.69 0.88 1.67 1.04 1.27 2.36 -11.76%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/10 30/06/10 31/10/08 31/12/07 CAGR
Date 23/02/12 22/11/11 24/08/11 26/05/10 23/08/10 - - -
Price 0.40 0.44 0.32 0.29 0.20 0.00 0.00 -
P/RPS 0.79 1.31 0.73 0.84 0.58 0.00 0.00 -
P/EPS -46.92 4.73 2.21 -2.71 -4.17 0.00 0.00 -
EY -2.13 21.15 45.15 -36.93 -23.97 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.69 1.23 1.07 0.77 0.00 0.00 -

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