Highlights

[NICE] QoQ 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 -     -8.43%    YoY -     526.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 4,600 5,570 4,737 3,950 3,721 5,505 2,973 33.88%
  QoQ % -17.41% 17.58% 19.92% 6.15% -32.41% 85.17% -
  Horiz. % 154.73% 187.35% 159.33% 132.86% 125.16% 185.17% 100.00%
PBT -249 89 5,835 669 753 -1,384 -2,014 -75.28%
  QoQ % -379.78% -98.47% 772.20% -11.16% 154.41% 31.28% -
  Horiz. % 12.36% -4.42% -289.72% -33.22% -37.39% 68.72% 100.00%
Tax -62 0 -26 -17 -41 0 513 -
  QoQ % 0.00% 0.00% -52.94% 58.54% 0.00% 0.00% -
  Horiz. % -12.09% 0.00% -5.07% -3.31% -7.99% 0.00% 100.00%
NP -311 89 5,809 652 712 -1,384 -1,501 -65.09%
  QoQ % -449.44% -98.47% 790.95% -8.43% 151.45% 7.79% -
  Horiz. % 20.72% -5.93% -387.01% -43.44% -47.44% 92.21% 100.00%
NP to SH -311 89 5,811 652 712 -1,384 -1,501 -65.09%
  QoQ % -449.44% -98.47% 791.26% -8.43% 151.45% 7.79% -
  Horiz. % 20.72% -5.93% -387.14% -43.44% -47.44% 92.21% 100.00%
Tax Rate - % - % 0.45 % 2.54 % 5.44 % - % - % -
  QoQ % 0.00% 0.00% -82.28% -53.31% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 8.27% 46.69% 100.00% - -
Total Cost 4,911 5,481 -1,072 3,298 3,009 6,889 4,474 6.43%
  QoQ % -10.40% 611.29% -132.50% 9.60% -56.32% 53.98% -
  Horiz. % 109.77% 122.51% -23.96% 73.71% 67.26% 153.98% 100.00%
Net Worth 11,230 11,019 11,199 11,658 11,219 11,641 15,053 -17.78%
  QoQ % 1.92% -1.61% -3.93% 3.91% -3.62% -22.67% -
  Horiz. % 74.61% 73.20% 74.40% 77.45% 74.53% 77.33% 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 11,230 11,019 11,199 11,658 11,219 11,641 15,053 -17.78%
  QoQ % 1.92% -1.61% -3.93% 3.91% -3.62% -22.67% -
  Horiz. % 74.61% 73.20% 74.40% 77.45% 74.53% 77.33% 100.00%
NOSH 43,194 42,380 43,076 43,178 43,151 43,115 43,008 0.29%
  QoQ % 1.92% -1.61% -0.24% 0.06% 0.08% 0.25% -
  Horiz. % 100.43% 98.54% 100.16% 100.40% 100.33% 100.25% 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 -6.76 % 1.60 % 122.63 % 16.51 % 19.13 % -25.14 % -50.49 % -73.92%
  QoQ % -522.50% -98.70% 642.76% -13.70% 176.09% 50.21% -
  Horiz. % 13.39% -3.17% -242.88% -32.70% -37.89% 49.79% 100.00%
ROE -2.77 % 0.81 % 51.88 % 5.59 % 6.35 % -11.89 % -9.97 % -57.52%
  QoQ % -441.98% -98.44% 828.09% -11.97% 153.41% -19.26% -
  Horiz. % 27.78% -8.12% -520.36% -56.07% -63.69% 119.26% 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 10.65 13.14 11.00 9.15 8.62 12.77 6.91 33.53%
  QoQ % -18.95% 19.45% 20.22% 6.15% -32.50% 84.80% -
  Horiz. % 154.12% 190.16% 159.19% 132.42% 124.75% 184.80% 100.00%
EPS -0.72 0.21 13.49 1.51 1.65 -3.21 -3.49 -65.19%
  QoQ % -442.86% -98.44% 793.38% -8.48% 151.40% 8.02% -
  Horiz. % 20.63% -6.02% -386.53% -43.27% -47.28% 91.98% 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 - 683,333
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.65 0.79 0.67 0.56 0.53 0.78 0.42 33.90%
  QoQ % -17.72% 17.91% 19.64% 5.66% -32.05% 85.71% -
  Horiz. % 154.76% 188.10% 159.52% 133.33% 126.19% 185.71% 100.00%
EPS -0.04 0.01 0.83 0.09 0.10 -0.20 -0.21 -67.00%
  QoQ % -500.00% -98.80% 822.22% -10.00% 150.00% 4.76% -
  Horiz. % 19.05% -4.76% -395.24% -42.86% -47.62% 95.24% 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 0.0160 0.0157 0.0159 0.0166 0.0160 0.0166 0.0214 -17.67%
  QoQ % 1.91% -1.26% -4.22% 3.75% -3.61% -22.43% -
  Horiz. % 74.77% 73.36% 74.30% 77.57% 74.77% 77.57% 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 2.16 1.14 0.00 0.00 0.00 0.00 12.30 -68.74%
  QoQ % 89.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 17.56% 9.27% 0.00% 0.00% 0.00% 0.00% 100.00%
P/EPS -31.94 71.43 0.00 0.00 0.00 0.00 -24.36 19.85%
  QoQ % -144.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.12% -293.23% -0.00% -0.00% -0.00% -0.00% 100.00%
EY -3.13 1.40 0.00 0.00 0.00 0.00 -4.11 -16.65%
  QoQ % -323.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.16% -34.06% -0.00% -0.00% -0.00% -0.00% 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 0.88 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 3.00 1.52 0.00 0.00 0.00 0.00 14.32 -64.83%
  QoQ % 97.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.95% 10.61% 0.00% 0.00% 0.00% 0.00% 100.00%
P/EPS -44.44 95.24 0.00 0.00 0.00 0.00 -28.37 34.99%
  QoQ % -146.66% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.64% -335.71% -0.00% -0.00% -0.00% -0.00% 100.00%
EY -2.25 1.05 0.00 0.00 0.00 0.00 -3.53 -26.00%
  QoQ % -314.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.74% -29.75% -0.00% -0.00% -0.00% -0.00% 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 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.
 


 

215  258  540  1312 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 SAPNRG 0.285-0.005 
 KNM 0.405+0.01 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.0950.00 
 MNC 0.110.00 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers