[NICE] YoY TTM Result on 31-Jul-2007 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
17-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- 11.5%
YoY- -636.0%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 18,406 24,793 24,793 199,124 236,186 31,269 58,737 -20.10%
PBT -6,211 -6,092 -6,092 -3,622 1,598 886 2,349 -
Tax 0 -81 -81 406 -998 -739 -509 -
NP -6,211 -6,173 -6,173 -3,216 600 147 1,840 -
-
NP to SH -6,211 -6,173 -6,173 -3,216 600 147 1,840 -
-
Tax Rate - - - - 62.45% 83.41% 21.67% -
Total Cost 24,617 30,966 30,966 202,340 235,586 31,122 56,897 -14.96%
-
Net Worth 17,333 0 26,249 48,471 51,354 48,688 47,951 -17.86%
Dividend
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - 1,197 -
Div Payout % - - - - - - 65.08% -
Equity
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 17,333 0 26,249 48,471 51,354 48,688 47,951 -17.86%
NOSH 43,333 43,031 43,031 42,518 41,752 40,238 39,629 1.74%
Ratio Analysis
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin -33.74% -24.90% -24.90% -1.62% 0.25% 0.47% 3.13% -
ROE -35.83% 0.00% -23.52% -6.63% 1.17% 0.30% 3.84% -
Per Share
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 42.48 57.62 57.62 468.32 565.69 77.71 148.21 -21.47%
EPS -14.33 -14.35 -14.35 -7.56 1.44 0.37 4.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.40 0.00 0.61 1.14 1.23 1.21 1.21 -19.27%
Adjusted Per Share Value based on latest NOSH - 42,518
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 1.28 1.72 1.72 13.80 16.37 2.17 4.07 -20.04%
EPS -0.43 -0.43 -0.43 -0.22 0.04 0.01 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.012 0.00 0.0182 0.0336 0.0356 0.0337 0.0332 -17.86%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/09 30/09/08 30/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.90 0.70 1.25 1.95 3.58 2.86 1.07 -
P/RPS 2.12 1.21 2.17 0.42 0.63 3.68 0.72 23.23%
P/EPS -6.28 -4.88 -8.71 -25.78 249.12 782.86 23.05 -
EY -15.93 -20.49 -11.48 -3.88 0.40 0.13 4.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.80 -
P/NAPS 2.25 0.00 2.05 1.71 2.91 2.36 0.88 19.91%
Price Multiplier on Announcement Date
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 23/11/09 - - 17/09/07 27/09/06 27/09/05 28/09/04 -
Price 1.10 0.00 0.00 1.80 2.60 2.89 0.90 -
P/RPS 2.59 0.00 0.00 0.38 0.46 3.72 0.61 32.27%
P/EPS -7.67 0.00 0.00 -23.80 180.93 791.08 19.38 -
EY -13.03 0.00 0.00 -4.20 0.55 0.13 5.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 2.75 0.00 0.00 1.58 2.11 2.39 0.74 28.90%

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