Highlights

[NICE] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 19-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     27.29%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 CAGR
Revenue 22,020 14,548 15,433 17,918 20,788 53,079 277,488 -83.34%
  QoQ % 51.36% -5.74% -13.87% -13.81% -60.84% -80.87% -
  Horiz. % 7.94% 5.24% 5.56% 6.46% 7.49% 19.13% 100.00%
PBT -5,536 -7,793 -7,704 -11,764 -16,180 -13,174 -76,452 -84.39%
  QoQ % 28.96% -1.16% 34.51% 27.29% -22.82% 82.77% -
  Horiz. % 7.24% 10.19% 10.08% 15.39% 21.16% 17.23% 100.00%
Tax 0 513 0 0 0 -87 -522 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 83.33% -
  Horiz. % -0.00% -98.28% -0.00% -0.00% -0.00% 16.67% 100.00%
NP -5,536 -7,280 -7,704 -11,764 -16,180 -13,261 -76,974 -84.46%
  QoQ % 23.96% 5.50% 34.51% 27.29% -22.01% 82.77% -
  Horiz. % 7.19% 9.46% 10.01% 15.28% 21.02% 17.23% 100.00%
NP to SH -5,536 -7,280 -7,704 -11,764 -16,180 -13,261 -76,974 -84.46%
  QoQ % 23.96% 5.50% 34.51% 27.29% -22.01% 82.77% -
  Horiz. % 7.19% 9.46% 10.01% 15.28% 21.02% 17.23% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 27,556 21,828 23,137 29,682 36,968 66,340 354,462 -83.58%
  QoQ % 26.24% -5.66% -22.05% -19.71% -44.27% -81.28% -
  Horiz. % 7.77% 6.16% 6.53% 8.37% 10.43% 18.72% 100.00%
Net Worth 11,641 15,076 17,222 16,793 20,677 22,804 23,661 -39.45%
  QoQ % -22.79% -12.46% 2.55% -18.78% -9.33% -3.62% -
  Horiz. % 49.20% 63.72% 72.78% 70.97% 87.39% 96.38% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 CAGR
Net Worth 11,641 15,076 17,222 16,793 20,677 22,804 23,661 -39.45%
  QoQ % -22.79% -12.46% 2.55% -18.78% -9.33% -3.62% -
  Horiz. % 49.20% 63.72% 72.78% 70.97% 87.39% 96.38% 100.00%
NOSH 43,115 43,076 43,055 43,060 43,077 43,027 43,021 0.15%
  QoQ % 0.09% 0.05% -0.01% -0.04% 0.12% 0.01% -
  Horiz. % 100.22% 100.13% 100.08% 100.09% 100.13% 100.01% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 CAGR
NP Margin -25.14 % -50.04 % -49.92 % -65.65 % -77.83 % -24.98 % -27.74 % -6.72%
  QoQ % 49.76% -0.24% 23.96% 15.65% -211.57% 9.95% -
  Horiz. % 90.63% 180.39% 179.96% 236.66% 280.57% 90.05% 100.00%
ROE -47.56 % -48.29 % -44.73 % -70.05 % -78.25 % -58.15 % -325.31 % -74.34%
  QoQ % 1.51% -7.96% 36.15% 10.48% -34.57% 82.12% -
  Horiz. % 14.62% 14.84% 13.75% 21.53% 24.05% 17.88% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 CAGR
RPS 51.07 33.77 35.85 41.61 48.26 123.36 645.00 -83.37%
  QoQ % 51.23% -5.80% -13.84% -13.78% -60.88% -80.87% -
  Horiz. % 7.92% 5.24% 5.56% 6.45% 7.48% 19.13% 100.00%
EPS -12.84 -16.90 -17.89 -27.32 -37.56 -30.82 -178.92 -84.49%
  QoQ % 24.02% 5.53% 34.52% 27.26% -21.87% 82.77% -
  Horiz. % 7.18% 9.45% 10.00% 15.27% 20.99% 17.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2700 0.3500 0.4000 0.3900 0.4800 0.5300 0.5500 -39.55%
  QoQ % -22.86% -12.50% 2.56% -18.75% -9.43% -3.64% -
  Horiz. % 49.09% 63.64% 72.73% 70.91% 87.27% 96.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 CAGR
RPS 3.13 2.07 2.20 2.55 2.96 7.56 39.50 -83.36%
  QoQ % 51.21% -5.91% -13.73% -13.85% -60.85% -80.86% -
  Horiz. % 7.92% 5.24% 5.57% 6.46% 7.49% 19.14% 100.00%
EPS -0.79 -1.04 -1.10 -1.67 -2.30 -1.89 -10.96 -84.44%
  QoQ % 24.04% 5.45% 34.13% 27.39% -21.69% 82.76% -
  Horiz. % 7.21% 9.49% 10.04% 15.24% 20.99% 17.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0166 0.0215 0.0245 0.0239 0.0294 0.0325 0.0337 -39.40%
  QoQ % -22.79% -12.24% 2.51% -18.71% -9.54% -3.56% -
  Horiz. % 49.26% 63.80% 72.70% 70.92% 87.24% 96.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 -
Price 0.4500 0.8500 0.9000 0.5500 0.6800 0.6900 0.7000 -
P/RPS 1.22 2.52 2.51 1.32 1.41 0.57 0.11 448.49%
  QoQ % -51.59% 0.40% 90.15% -6.38% 147.37% 418.18% -
  Horiz. % 1,109.09% 2,290.91% 2,281.82% 1,200.00% 1,281.82% 518.18% 100.00%
P/EPS -2.46 -5.03 -5.03 -2.01 -1.81 -2.23 -0.39 267.96%
  QoQ % 51.09% 0.00% -150.25% -11.05% 18.83% -471.79% -
  Horiz. % 630.77% 1,289.74% 1,289.74% 515.38% 464.10% 571.79% 100.00%
EY -40.64 -19.88 -19.88 -49.67 -55.24 -44.93 -255.60 -72.77%
  QoQ % -104.43% 0.00% 59.98% 10.08% -22.95% 82.42% -
  Horiz. % 15.90% 7.78% 7.78% 19.43% 21.61% 17.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 2.43 2.25 1.41 1.42 1.30 1.27 -
  QoQ % 0.00% 8.00% 59.57% -0.70% 9.23% 2.36% -
  Horiz. % 0.00% 191.34% 177.17% 111.02% 111.81% 102.36% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 CAGR
Date 26/05/10 24/02/10 23/11/09 19/08/09 28/05/09 03/03/09 22/12/08 -
Price 0.2900 0.9900 1.1000 0.8500 0.7000 0.6500 0.7000 -
P/RPS 0.79 2.93 3.07 2.04 1.45 0.54 0.11 303.34%
  QoQ % -73.04% -4.56% 50.49% 40.69% 168.52% 390.91% -
  Horiz. % 718.18% 2,663.64% 2,790.91% 1,854.55% 1,318.18% 490.91% 100.00%
P/EPS -1.59 -5.86 -6.15 -3.11 -1.86 -2.10 -0.39 170.23%
  QoQ % 72.87% 4.72% -97.75% -67.20% 11.43% -438.46% -
  Horiz. % 407.69% 1,502.56% 1,576.92% 797.44% 476.92% 538.46% 100.00%
EY -63.06 -17.07 -16.27 -32.14 -53.66 -47.69 -255.60 -62.84%
  QoQ % -269.42% -4.92% 49.38% 40.10% -12.52% 81.34% -
  Horiz. % 24.67% 6.68% 6.37% 12.57% 20.99% 18.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 2.83 2.75 2.18 1.46 1.23 1.27 -
  QoQ % 0.00% 2.91% 26.15% 49.32% 18.70% -3.15% -
  Horiz. % 0.00% 222.83% 216.54% 171.65% 114.96% 96.85% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

322  401  571  915 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.955+0.02 
 EKOVEST-WB 0.46+0.015 
 WCT-WE 0.18+0.02 
 SAPNRG 0.345+0.01 
 KNM 0.20+0.025 
 IRIS 0.185+0.01 
 IWCITY 1.190.00 
 BARAKAH 0.1050.00 
 MALTON 0.655+0.04 
Partners & Brokers