Highlights

[NICE] QoQ Annualized Quarter Result on 2010-09-30 [#1]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 11-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     98.02%    YoY -     99.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 28,084 20,129 17,914 17,569 18,454 22,020 14,548 55.22%
  QoQ % 39.52% 12.37% 1.96% -4.79% -16.19% 51.36% -
  Horiz. % 193.04% 138.36% 123.14% 120.77% 126.85% 151.36% 100.00%
PBT 5,713 5,111 5,874 52 -1,262 -5,536 -7,793 -
  QoQ % 11.78% -12.99% 11,196.15% 104.12% 77.20% 28.96% -
  Horiz. % -73.31% -65.59% -75.38% -0.67% 16.19% 71.04% 100.00%
Tax -145 -72 -85 -78 -82 0 513 -
  QoQ % -101.39% 15.29% -8.05% 4.07% 0.00% 0.00% -
  Horiz. % -28.27% -14.04% -16.57% -15.33% -15.98% 0.00% 100.00%
NP 5,568 5,039 5,789 -26 -1,344 -5,536 -7,280 -
  QoQ % 10.50% -12.95% 21,809.29% 98.02% 75.72% 23.96% -
  Horiz. % -76.48% -69.22% -79.52% 0.37% 18.46% 76.04% 100.00%
NP to SH 5,570 5,040 5,791 -26 -1,344 -5,536 -7,280 -
  QoQ % 10.50% -12.95% 21,816.79% 98.02% 75.72% 23.96% -
  Horiz. % -76.51% -69.24% -79.55% 0.37% 18.46% 76.04% 100.00%
Tax Rate 2.54 % 1.41 % 1.45 % 151.28 % - % - % - % -
  QoQ % 80.14% -2.76% -99.04% 0.00% 0.00% 0.00% -
  Horiz. % 1.68% 0.93% 0.96% 100.00% - - -
Total Cost 22,516 15,090 12,125 17,595 19,798 27,556 21,828 2.10%
  QoQ % 49.21% 24.45% -31.09% -11.12% -28.15% 26.24% -
  Horiz. % 103.15% 69.13% 55.55% 80.61% 90.70% 126.24% 100.00%
Net Worth 11,200 11,193 11,194 10,799 11,199 11,641 15,076 -18.02%
  QoQ % 0.06% -0.01% 3.66% -3.57% -3.79% -22.79% -
  Horiz. % 74.29% 74.24% 74.25% 71.63% 74.29% 77.21% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 11,200 11,193 11,194 10,799 11,199 11,641 15,076 -18.02%
  QoQ % 0.06% -0.01% 3.66% -3.57% -3.79% -22.79% -
  Horiz. % 74.29% 74.24% 74.25% 71.63% 74.29% 77.21% 100.00%
NOSH 43,078 43,052 43,055 39,998 43,076 43,115 43,076 0.00%
  QoQ % 0.06% -0.01% 7.64% -7.15% -0.09% 0.09% -
  Horiz. % 100.00% 99.94% 99.95% 92.85% 100.00% 100.09% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 19.83 % 25.03 % 32.32 % -0.15 % -7.28 % -25.14 % -50.04 % -
  QoQ % -20.78% -22.56% 21,646.67% 97.94% 71.04% 49.76% -
  Horiz. % -39.63% -50.02% -64.59% 0.30% 14.55% 50.24% 100.00%
ROE 49.73 % 45.03 % 51.73 % -0.25 % -12.00 % -47.56 % -48.29 % -
  QoQ % 10.44% -12.95% 20,792.00% 97.92% 74.77% 1.51% -
  Horiz. % -102.98% -93.25% -107.12% 0.52% 24.85% 98.49% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 65.19 46.75 41.61 43.92 42.84 51.07 33.77 55.22%
  QoQ % 39.44% 12.35% -5.26% 2.52% -16.12% 51.23% -
  Horiz. % 193.04% 138.44% 123.22% 130.06% 126.86% 151.23% 100.00%
EPS 12.93 11.71 13.45 -0.07 -3.12 -12.84 -16.90 -
  QoQ % 10.42% -12.94% 19,314.29% 97.76% 75.70% 24.02% -
  Horiz. % -76.51% -69.29% -79.59% 0.41% 18.46% 75.98% 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 0.2600 0.2700 0.2600 0.2700 0.3500 -18.02%
  QoQ % 0.00% 0.00% -3.70% 3.85% -3.70% -22.86% -
  Horiz. % 74.29% 74.29% 74.29% 77.14% 74.29% 77.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.00 2.87 2.55 2.50 2.63 3.13 2.07 55.33%
  QoQ % 39.37% 12.55% 2.00% -4.94% -15.97% 51.21% -
  Horiz. % 193.24% 138.65% 123.19% 120.77% 127.05% 151.21% 100.00%
EPS 0.79 0.72 0.82 0.00 -0.19 -0.79 -1.04 -
  QoQ % 9.72% -12.20% 0.00% 0.00% 75.95% 24.04% -
  Horiz. % -75.96% -69.23% -78.85% -0.00% 18.27% 75.96% 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 0.0159 0.0154 0.0159 0.0166 0.0215 -18.27%
  QoQ % 0.00% 0.00% 3.25% -3.14% -4.22% -22.79% -
  Horiz. % 73.95% 73.95% 73.95% 71.63% 73.95% 77.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.2300 0.1500 0.1700 0.3500 0.2700 0.4500 0.8500 -
P/RPS 0.35 0.32 0.00 0.00 0.73 1.22 2.52 -73.28%
  QoQ % 9.38% 0.00% 0.00% 0.00% -40.16% -51.59% -
  Horiz. % 13.89% 12.70% 0.00% 0.00% 28.97% 48.41% 100.00%
P/EPS 1.78 1.28 0.00 0.00 -1.48 -2.46 -5.03 -
  QoQ % 39.06% 0.00% 0.00% 0.00% 39.84% 51.09% -
  Horiz. % -35.39% -25.45% -0.00% -0.00% 29.42% 48.91% 100.00%
EY 56.22 78.06 0.00 0.00 -67.80 -40.64 -19.88 -
  QoQ % -27.98% 0.00% 0.00% 0.00% -66.83% -104.43% -
  Horiz. % -282.80% -392.66% -0.00% -0.00% 341.05% 204.43% 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 0.88 0.58 0.65 0.00 0.00 0.00 2.43 -49.29%
  QoQ % 51.72% -10.77% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 36.21% 23.87% 26.75% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 06/05/11 23/02/11 11/11/10 23/08/10 26/05/10 24/02/10 -
Price 0.3200 0.2000 0.1700 0.2800 0.2000 0.2900 0.9900 -
P/RPS 0.49 0.43 0.00 0.00 0.54 0.79 2.93 -69.75%
  QoQ % 13.95% 0.00% 0.00% 0.00% -31.65% -73.04% -
  Horiz. % 16.72% 14.68% 0.00% 0.00% 18.43% 26.96% 100.00%
P/EPS 2.47 1.71 0.00 0.00 -1.09 -1.59 -5.86 -
  QoQ % 44.44% 0.00% 0.00% 0.00% 31.45% 72.87% -
  Horiz. % -42.15% -29.18% -0.00% -0.00% 18.60% 27.13% 100.00%
EY 40.41 58.54 0.00 0.00 -91.52 -63.06 -17.07 -
  QoQ % -30.97% 0.00% 0.00% 0.00% -45.13% -269.42% -
  Horiz. % -236.73% -342.94% -0.00% -0.00% 536.15% 369.42% 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 1.23 0.77 0.65 0.00 0.00 0.00 2.83 -42.71%
  QoQ % 59.74% 18.46% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.46% 27.21% 22.97% 0.00% 0.00% 0.00% 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.
 


 

576  231  497  903 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 
Partners & Brokers