Highlights

[NICE] QoQ Annualized Quarter Result on 2010-06-30 [#0]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
30-Jun-2010
Profit Trend QoQ -     75.72%    YoY -     88.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 20,129 17,914 17,569 18,454 22,020 14,548 15,433 19.39%
  QoQ % 12.37% 1.96% -4.79% -16.19% 51.36% -5.74% -
  Horiz. % 130.43% 116.07% 113.84% 119.57% 142.68% 94.26% 100.00%
PBT 5,111 5,874 52 -1,262 -5,536 -7,793 -7,704 -
  QoQ % -12.99% 11,196.15% 104.12% 77.20% 28.96% -1.16% -
  Horiz. % -66.34% -76.25% -0.67% 16.38% 71.86% 101.16% 100.00%
Tax -72 -85 -78 -82 0 513 0 -
  QoQ % 15.29% -8.05% 4.07% 0.00% 0.00% 0.00% -
  Horiz. % -14.04% -16.57% -15.33% -15.98% 0.00% 100.00% -
NP 5,039 5,789 -26 -1,344 -5,536 -7,280 -7,704 -
  QoQ % -12.95% 21,809.29% 98.02% 75.72% 23.96% 5.50% -
  Horiz. % -65.41% -75.14% 0.35% 17.45% 71.86% 94.50% 100.00%
NP to SH 5,040 5,791 -26 -1,344 -5,536 -7,280 -7,704 -
  QoQ % -12.95% 21,816.79% 98.02% 75.72% 23.96% 5.50% -
  Horiz. % -65.43% -75.17% 0.35% 17.45% 71.86% 94.50% 100.00%
Tax Rate 1.41 % 1.45 % 151.28 % - % - % - % - % -
  QoQ % -2.76% -99.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.93% 0.96% 100.00% - - - -
Total Cost 15,090 12,125 17,595 19,798 27,556 21,828 23,137 -24.81%
  QoQ % 24.45% -31.09% -11.12% -28.15% 26.24% -5.66% -
  Horiz. % 65.22% 52.40% 76.05% 85.57% 119.10% 94.34% 100.00%
Net Worth 11,193 11,194 10,799 11,199 11,641 15,076 17,222 -24.99%
  QoQ % -0.01% 3.66% -3.57% -3.79% -22.79% -12.46% -
  Horiz. % 65.00% 65.00% 62.71% 65.03% 67.59% 87.54% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 11,193 11,194 10,799 11,199 11,641 15,076 17,222 -24.99%
  QoQ % -0.01% 3.66% -3.57% -3.79% -22.79% -12.46% -
  Horiz. % 65.00% 65.00% 62.71% 65.03% 67.59% 87.54% 100.00%
NOSH 43,052 43,055 39,998 43,076 43,115 43,076 43,055 -0.00%
  QoQ % -0.01% 7.64% -7.15% -0.09% 0.09% 0.05% -
  Horiz. % 99.99% 100.00% 92.90% 100.05% 100.14% 100.05% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 25.03 % 32.32 % -0.15 % -7.28 % -25.14 % -50.04 % -49.92 % -
  QoQ % -22.56% 21,646.67% 97.94% 71.04% 49.76% -0.24% -
  Horiz. % -50.14% -64.74% 0.30% 14.58% 50.36% 100.24% 100.00%
ROE 45.03 % 51.73 % -0.25 % -12.00 % -47.56 % -48.29 % -44.73 % -
  QoQ % -12.95% 20,792.00% 97.92% 74.77% 1.51% -7.96% -
  Horiz. % -100.67% -115.65% 0.56% 26.83% 106.33% 107.96% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 46.75 41.61 43.92 42.84 51.07 33.77 35.85 19.38%
  QoQ % 12.35% -5.26% 2.52% -16.12% 51.23% -5.80% -
  Horiz. % 130.40% 116.07% 122.51% 119.50% 142.45% 94.20% 100.00%
EPS 11.71 13.45 -0.07 -3.12 -12.84 -16.90 -17.89 -
  QoQ % -12.94% 19,314.29% 97.76% 75.70% 24.02% 5.53% -
  Horiz. % -65.46% -75.18% 0.39% 17.44% 71.77% 94.47% 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 0.2600 0.2600 0.2700 0.2600 0.2700 0.3500 0.4000 -24.98%
  QoQ % 0.00% -3.70% 3.85% -3.70% -22.86% -12.50% -
  Horiz. % 65.00% 65.00% 67.50% 65.00% 67.50% 87.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.87 2.55 2.50 2.63 3.13 2.07 2.20 19.41%
  QoQ % 12.55% 2.00% -4.94% -15.97% 51.21% -5.91% -
  Horiz. % 130.45% 115.91% 113.64% 119.55% 142.27% 94.09% 100.00%
EPS 0.72 0.82 0.00 -0.19 -0.79 -1.04 -1.10 -
  QoQ % -12.20% 0.00% 0.00% 75.95% 24.04% 5.45% -
  Horiz. % -65.45% -74.55% -0.00% 17.27% 71.82% 94.55% 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 0.0159 0.0159 0.0154 0.0159 0.0166 0.0215 0.0245 -25.06%
  QoQ % 0.00% 3.25% -3.14% -4.22% -22.79% -12.24% -
  Horiz. % 64.90% 64.90% 62.86% 64.90% 67.76% 87.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.1500 0.1700 0.3500 0.2700 0.4500 0.8500 0.9000 -
P/RPS 0.32 0.00 0.00 0.73 1.22 2.52 2.51 -74.70%
  QoQ % 0.00% 0.00% 0.00% -40.16% -51.59% 0.40% -
  Horiz. % 12.75% 0.00% 0.00% 29.08% 48.61% 100.40% 100.00%
P/EPS 1.28 0.00 0.00 -1.48 -2.46 -5.03 -5.03 -
  QoQ % 0.00% 0.00% 0.00% 39.84% 51.09% 0.00% -
  Horiz. % -25.45% -0.00% -0.00% 29.42% 48.91% 100.00% 100.00%
EY 78.06 0.00 0.00 -67.80 -40.64 -19.88 -19.88 -
  QoQ % 0.00% 0.00% 0.00% -66.83% -104.43% 0.00% -
  Horiz. % -392.66% -0.00% -0.00% 341.05% 204.43% 100.00% 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 0.58 0.65 0.00 0.00 0.00 2.43 2.25 -59.53%
  QoQ % -10.77% 0.00% 0.00% 0.00% 0.00% 8.00% -
  Horiz. % 25.78% 28.89% 0.00% 0.00% 0.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 06/05/11 23/02/11 11/11/10 23/08/10 26/05/10 24/02/10 23/11/09 -
Price 0.2000 0.1700 0.2800 0.2000 0.2900 0.9900 1.1000 -
P/RPS 0.43 0.00 0.00 0.54 0.79 2.93 3.07 -73.06%
  QoQ % 0.00% 0.00% 0.00% -31.65% -73.04% -4.56% -
  Horiz. % 14.01% 0.00% 0.00% 17.59% 25.73% 95.44% 100.00%
P/EPS 1.71 0.00 0.00 -1.09 -1.59 -5.86 -6.15 -
  QoQ % 0.00% 0.00% 0.00% 31.45% 72.87% 4.72% -
  Horiz. % -27.80% -0.00% -0.00% 17.72% 25.85% 95.28% 100.00%
EY 58.54 0.00 0.00 -91.52 -63.06 -17.07 -16.27 -
  QoQ % 0.00% 0.00% 0.00% -45.13% -269.42% -4.92% -
  Horiz. % -359.80% -0.00% -0.00% 562.51% 387.58% 104.92% 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 0.77 0.65 0.00 0.00 0.00 2.83 2.75 -57.23%
  QoQ % 18.46% 0.00% 0.00% 0.00% 0.00% 2.91% -
  Horiz. % 28.00% 23.64% 0.00% 0.00% 0.00% 102.91% 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.
 


 

307  362  574  966 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.975+0.04 
 EKOVEST-WB 0.485+0.04 
 WCT-WE 0.19+0.03 
 IRIS 0.185+0.01 
 SAPNRG 0.34+0.005 
 IWCITY 1.20+0.01 
 BARAKAH 0.1050.00 
 MALTON 0.67+0.055 
 KNM 0.185+0.01 
Partners & Brokers