Highlights

[NICE] QoQ Annualized Quarter Result on 2010-12-31 [#2]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     21,816.79%    YoY -     179.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 20,732 28,084 20,129 17,914 17,569 18,454 22,020 -3.94%
  QoQ % -26.18% 39.52% 12.37% 1.96% -4.79% -16.19% -
  Horiz. % 94.15% 127.54% 91.41% 81.35% 79.79% 83.81% 100.00%
PBT -188 5,713 5,111 5,874 52 -1,262 -5,536 -89.49%
  QoQ % -103.29% 11.78% -12.99% 11,196.15% 104.12% 77.20% -
  Horiz. % 3.40% -103.20% -92.33% -106.11% -0.94% 22.80% 100.00%
Tax 0 -145 -72 -85 -78 -82 0 -
  QoQ % 0.00% -101.39% 15.29% -8.05% 4.07% 0.00% -
  Horiz. % -0.00% 176.83% 87.80% 103.66% 95.93% 100.00% -
NP -188 5,568 5,039 5,789 -26 -1,344 -5,536 -89.49%
  QoQ % -103.38% 10.50% -12.95% 21,809.29% 98.02% 75.72% -
  Horiz. % 3.40% -100.58% -91.02% -104.57% 0.48% 24.28% 100.00%
NP to SH -24 5,570 5,040 5,791 -26 -1,344 -5,536 -97.33%
  QoQ % -100.43% 10.50% -12.95% 21,816.79% 98.02% 75.72% -
  Horiz. % 0.43% -100.61% -91.06% -104.61% 0.48% 24.28% 100.00%
Tax Rate - % 2.54 % 1.41 % 1.45 % 151.28 % - % - % -
  QoQ % 0.00% 80.14% -2.76% -99.04% 0.00% 0.00% -
  Horiz. % 0.00% 1.68% 0.93% 0.96% 100.00% - -
Total Cost 20,920 22,516 15,090 12,125 17,595 19,798 27,556 -16.77%
  QoQ % -7.09% 49.21% 24.45% -31.09% -11.12% -28.15% -
  Horiz. % 75.92% 81.71% 54.76% 44.00% 63.86% 71.85% 100.00%
Net Worth 15,599 11,200 11,193 11,194 10,799 11,199 11,641 21.53%
  QoQ % 39.28% 0.06% -0.01% 3.66% -3.57% -3.79% -
  Horiz. % 134.01% 96.21% 96.16% 96.16% 92.77% 96.21% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 15,599 11,200 11,193 11,194 10,799 11,199 11,641 21.53%
  QoQ % 39.28% 0.06% -0.01% 3.66% -3.57% -3.79% -
  Horiz. % 134.01% 96.21% 96.16% 96.16% 92.77% 96.21% 100.00%
NOSH 60,000 43,078 43,052 43,055 39,998 43,076 43,115 24.62%
  QoQ % 39.28% 0.06% -0.01% 7.64% -7.15% -0.09% -
  Horiz. % 139.16% 99.91% 99.85% 99.86% 92.77% 99.91% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -0.91 % 19.83 % 25.03 % 32.32 % -0.15 % -7.28 % -25.14 % -89.04%
  QoQ % -104.59% -20.78% -22.56% 21,646.67% 97.94% 71.04% -
  Horiz. % 3.62% -78.88% -99.56% -128.56% 0.60% 28.96% 100.00%
ROE -0.15 % 49.73 % 45.03 % 51.73 % -0.25 % -12.00 % -47.56 % -97.84%
  QoQ % -100.30% 10.44% -12.95% 20,792.00% 97.92% 74.77% -
  Horiz. % 0.32% -104.56% -94.68% -108.77% 0.53% 25.23% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 34.55 65.19 46.75 41.61 43.92 42.84 51.07 -22.92%
  QoQ % -47.00% 39.44% 12.35% -5.26% 2.52% -16.12% -
  Horiz. % 67.65% 127.65% 91.54% 81.48% 86.00% 83.88% 100.00%
EPS -0.04 12.93 11.71 13.45 -0.07 -3.12 -12.84 -97.86%
  QoQ % -100.31% 10.42% -12.94% 19,314.29% 97.76% 75.70% -
  Horiz. % 0.31% -100.70% -91.20% -104.75% 0.55% 24.30% 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 0.2600 0.2700 0.2600 0.2700 -2.48%
  QoQ % 0.00% 0.00% 0.00% -3.70% 3.85% -3.70% -
  Horiz. % 96.30% 96.30% 96.30% 96.30% 100.00% 96.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.95 4.00 2.87 2.55 2.50 2.63 3.13 -3.87%
  QoQ % -26.25% 39.37% 12.55% 2.00% -4.94% -15.97% -
  Horiz. % 94.25% 127.80% 91.69% 81.47% 79.87% 84.03% 100.00%
EPS 0.00 0.79 0.72 0.82 0.00 -0.19 -0.79 -
  QoQ % 0.00% 9.72% -12.20% 0.00% 0.00% 75.95% -
  Horiz. % -0.00% -100.00% -91.14% -103.80% -0.00% 24.05% 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 0.0222 0.0159 0.0159 0.0159 0.0154 0.0159 0.0166 21.36%
  QoQ % 39.62% 0.00% 0.00% 3.25% -3.14% -4.22% -
  Horiz. % 133.73% 95.78% 95.78% 95.78% 92.77% 95.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4400 0.2300 0.1500 0.1700 0.3500 0.2700 0.4500 -
P/RPS 1.27 0.35 0.32 0.00 0.00 0.73 1.22 2.71%
  QoQ % 262.86% 9.38% 0.00% 0.00% 0.00% -40.16% -
  Horiz. % 104.10% 28.69% 26.23% 0.00% 0.00% 59.84% 100.00%
P/EPS -1,100.00 1.78 1.28 0.00 0.00 -1.48 -2.46 5,725.85%
  QoQ % -61,897.75% 39.06% 0.00% 0.00% 0.00% 39.84% -
  Horiz. % 44,715.45% -72.36% -52.03% -0.00% -0.00% 60.16% 100.00%
EY -0.09 56.22 78.06 0.00 0.00 -67.80 -40.64 -98.29%
  QoQ % -100.16% -27.98% 0.00% 0.00% 0.00% -66.83% -
  Horiz. % 0.22% -138.34% -192.08% -0.00% -0.00% 166.83% 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 1.69 0.88 0.58 0.65 0.00 0.00 0.00 -
  QoQ % 92.05% 51.72% -10.77% 0.00% 0.00% 0.00% -
  Horiz. % 260.00% 135.38% 89.23% 100.00% - - -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 24/08/11 06/05/11 23/02/11 11/11/10 23/08/10 26/05/10 -
Price 0.4400 0.3200 0.2000 0.1700 0.2800 0.2000 0.2900 -
P/RPS 1.27 0.49 0.43 0.00 0.00 0.54 0.79 37.19%
  QoQ % 159.18% 13.95% 0.00% 0.00% 0.00% -31.65% -
  Horiz. % 160.76% 62.03% 54.43% 0.00% 0.00% 68.35% 100.00%
P/EPS -1,100.00 2.47 1.71 0.00 0.00 -1.09 -1.59 7,691.18%
  QoQ % -44,634.41% 44.44% 0.00% 0.00% 0.00% 31.45% -
  Horiz. % 69,182.39% -155.35% -107.55% -0.00% -0.00% 68.55% 100.00%
EY -0.09 40.41 58.54 0.00 0.00 -91.52 -63.06 -98.73%
  QoQ % -100.22% -30.97% 0.00% 0.00% 0.00% -45.13% -
  Horiz. % 0.14% -64.08% -92.83% -0.00% -0.00% 145.13% 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 1.69 1.23 0.77 0.65 0.00 0.00 0.00 -
  QoQ % 37.40% 59.74% 18.46% 0.00% 0.00% 0.00% -
  Horiz. % 260.00% 189.23% 118.46% 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.
 


 

209  173  560  1354 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 DGB 0.17+0.005 
 ISTONE 0.205-0.02 
 IFCAMSC 0.545+0.015 
 HSI-H8F 0.40-0.02 
 HSI-C7K 0.34+0.005 
 SAPNRG-WA 0.135+0.005 
 EKOVEST 0.78+0.01 
 VELESTO 0.385+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers