Highlights

[NICE] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     5.50%    YoY -     45.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 17,569 18,454 22,020 14,548 15,433 17,918 20,788 -10.60%
  QoQ % -4.79% -16.19% 51.36% -5.74% -13.87% -13.81% -
  Horiz. % 84.52% 88.77% 105.93% 69.98% 74.24% 86.19% 100.00%
PBT 52 -1,262 -5,536 -7,793 -7,704 -11,764 -16,180 -
  QoQ % 104.12% 77.20% 28.96% -1.16% 34.51% 27.29% -
  Horiz. % -0.32% 7.80% 34.22% 48.16% 47.61% 72.71% 100.00%
Tax -78 -82 0 513 0 0 0 -
  QoQ % 4.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -15.33% -15.98% 0.00% 100.00% - - -
NP -26 -1,344 -5,536 -7,280 -7,704 -11,764 -16,180 -98.60%
  QoQ % 98.02% 75.72% 23.96% 5.50% 34.51% 27.29% -
  Horiz. % 0.16% 8.31% 34.22% 44.99% 47.61% 72.71% 100.00%
NP to SH -26 -1,344 -5,536 -7,280 -7,704 -11,764 -16,180 -98.60%
  QoQ % 98.02% 75.72% 23.96% 5.50% 34.51% 27.29% -
  Horiz. % 0.16% 8.31% 34.22% 44.99% 47.61% 72.71% 100.00%
Tax Rate 151.28 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 17,595 19,798 27,556 21,828 23,137 29,682 36,968 -39.01%
  QoQ % -11.12% -28.15% 26.24% -5.66% -22.05% -19.71% -
  Horiz. % 47.60% 53.55% 74.54% 59.05% 62.59% 80.29% 100.00%
Net Worth 10,799 11,199 11,641 15,076 17,222 16,793 20,677 -35.12%
  QoQ % -3.57% -3.79% -22.79% -12.46% 2.55% -18.78% -
  Horiz. % 52.23% 54.17% 56.30% 72.92% 83.29% 81.22% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 10,799 11,199 11,641 15,076 17,222 16,793 20,677 -35.12%
  QoQ % -3.57% -3.79% -22.79% -12.46% 2.55% -18.78% -
  Horiz. % 52.23% 54.17% 56.30% 72.92% 83.29% 81.22% 100.00%
NOSH 39,998 43,076 43,115 43,076 43,055 43,060 43,077 -4.82%
  QoQ % -7.15% -0.09% 0.09% 0.05% -0.01% -0.04% -
  Horiz. % 92.85% 100.00% 100.09% 100.00% 99.95% 99.96% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.15 % -7.28 % -25.14 % -50.04 % -49.92 % -65.65 % -77.83 % -98.45%
  QoQ % 97.94% 71.04% 49.76% -0.24% 23.96% 15.65% -
  Horiz. % 0.19% 9.35% 32.30% 64.29% 64.14% 84.35% 100.00%
ROE -0.25 % -12.00 % -47.56 % -48.29 % -44.73 % -70.05 % -78.25 % -97.82%
  QoQ % 97.92% 74.77% 1.51% -7.96% 36.15% 10.48% -
  Horiz. % 0.32% 15.34% 60.78% 61.71% 57.16% 89.52% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 43.92 42.84 51.07 33.77 35.85 41.61 48.26 -6.08%
  QoQ % 2.52% -16.12% 51.23% -5.80% -13.84% -13.78% -
  Horiz. % 91.01% 88.77% 105.82% 69.98% 74.29% 86.22% 100.00%
EPS -0.07 -3.12 -12.84 -16.90 -17.89 -27.32 -37.56 -98.48%
  QoQ % 97.76% 75.70% 24.02% 5.53% 34.52% 27.26% -
  Horiz. % 0.19% 8.31% 34.19% 44.99% 47.63% 72.74% 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 0.2600 0.2700 0.3500 0.4000 0.3900 0.4800 -31.83%
  QoQ % 3.85% -3.70% -22.86% -12.50% 2.56% -18.75% -
  Horiz. % 56.25% 54.17% 56.25% 72.92% 83.33% 81.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.50 2.63 3.13 2.07 2.20 2.55 2.96 -10.64%
  QoQ % -4.94% -15.97% 51.21% -5.91% -13.73% -13.85% -
  Horiz. % 84.46% 88.85% 105.74% 69.93% 74.32% 86.15% 100.00%
EPS 0.00 -0.19 -0.79 -1.04 -1.10 -1.67 -2.30 -
  QoQ % 0.00% 75.95% 24.04% 5.45% 34.13% 27.39% -
  Horiz. % -0.00% 8.26% 34.35% 45.22% 47.83% 72.61% 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 0.0154 0.0159 0.0166 0.0215 0.0245 0.0239 0.0294 -34.99%
  QoQ % -3.14% -4.22% -22.79% -12.24% 2.51% -18.71% -
  Horiz. % 52.38% 54.08% 56.46% 73.13% 83.33% 81.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.3500 0.2700 0.4500 0.8500 0.9000 0.5500 0.6800 -
P/RPS 0.00 0.73 1.22 2.52 2.51 1.32 1.41 -
  QoQ % 0.00% -40.16% -51.59% 0.40% 90.15% -6.38% -
  Horiz. % 0.00% 51.77% 86.52% 178.72% 178.01% 93.62% 100.00%
P/EPS 0.00 -1.48 -2.46 -5.03 -5.03 -2.01 -1.81 -
  QoQ % 0.00% 39.84% 51.09% 0.00% -150.25% -11.05% -
  Horiz. % -0.00% 81.77% 135.91% 277.90% 277.90% 111.05% 100.00%
EY 0.00 -67.80 -40.64 -19.88 -19.88 -49.67 -55.24 -
  QoQ % 0.00% -66.83% -104.43% 0.00% 59.98% 10.08% -
  Horiz. % -0.00% 122.74% 73.57% 35.99% 35.99% 89.92% 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 0.00 0.00 0.00 2.43 2.25 1.41 1.42 -
  QoQ % 0.00% 0.00% 0.00% 8.00% 59.57% -0.70% -
  Horiz. % 0.00% 0.00% 0.00% 171.13% 158.45% 99.30% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 23/08/10 26/05/10 24/02/10 23/11/09 19/08/09 28/05/09 -
Price 0.2800 0.2000 0.2900 0.9900 1.1000 0.8500 0.7000 -
P/RPS 0.00 0.54 0.79 2.93 3.07 2.04 1.45 -
  QoQ % 0.00% -31.65% -73.04% -4.56% 50.49% 40.69% -
  Horiz. % 0.00% 37.24% 54.48% 202.07% 211.72% 140.69% 100.00%
P/EPS 0.00 -1.09 -1.59 -5.86 -6.15 -3.11 -1.86 -
  QoQ % 0.00% 31.45% 72.87% 4.72% -97.75% -67.20% -
  Horiz. % -0.00% 58.60% 85.48% 315.05% 330.65% 167.20% 100.00%
EY 0.00 -91.52 -63.06 -17.07 -16.27 -32.14 -53.66 -
  QoQ % 0.00% -45.13% -269.42% -4.92% 49.38% 40.10% -
  Horiz. % -0.00% 170.56% 117.52% 31.81% 30.32% 59.90% 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 0.00 0.00 2.83 2.75 2.18 1.46 -
  QoQ % 0.00% 0.00% 0.00% 2.91% 26.15% 49.32% -
  Horiz. % 0.00% 0.00% 0.00% 193.84% 188.36% 149.32% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers