Highlights

[NICE] QoQ Quarter Result on 2008-12-31 [#4]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 03-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     89.89%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
Revenue 2,616 3,762 5,197 6,831 5,621 0 3,292 -17.88%
  QoQ % -30.46% -27.61% -23.92% 21.53% 0.00% 0.00% -
  Horiz. % 79.47% 114.28% 157.87% 207.50% 170.75% 0.00% 100.00%
PBT 104 -1,837 -4,045 -433 -4,277 0 -2,324 -
  QoQ % 105.66% 54.59% -834.18% 89.88% 0.00% 0.00% -
  Horiz. % -4.48% 79.04% 174.05% 18.63% 184.04% -0.00% 100.00%
Tax 0 0 0 0 -6 0 -4 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 150.00% -0.00% 100.00%
NP 104 -1,837 -4,045 -433 -4,283 0 -2,328 -
  QoQ % 105.66% 54.59% -834.18% 89.89% 0.00% 0.00% -
  Horiz. % -4.47% 78.91% 173.75% 18.60% 183.98% -0.00% 100.00%
NP to SH 104 -1,837 -4,045 -433 -4,283 0 -2,328 -
  QoQ % 105.66% 54.59% -834.18% 89.89% 0.00% 0.00% -
  Horiz. % -4.47% 78.91% 173.75% 18.60% 183.98% -0.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 2,512 5,599 9,242 7,264 9,904 0 5,620 -49.84%
  QoQ % -55.13% -39.42% 27.23% -26.66% 0.00% 0.00% -
  Horiz. % 44.70% 99.63% 164.45% 129.25% 176.23% 0.00% 100.00%
Net Worth 17,333 16,778 20,677 22,948 23,674 - 26,249 -29.92%
  QoQ % 3.31% -18.86% -9.90% -3.07% 0.00% 0.00% -
  Horiz. % 66.03% 63.92% 78.77% 87.43% 90.19% 0.00% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 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
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
Net Worth 17,333 16,778 20,677 22,948 23,674 - 26,249 -29.92%
  QoQ % 3.31% -18.86% -9.90% -3.07% 0.00% 0.00% -
  Horiz. % 66.03% 63.92% 78.77% 87.43% 90.19% 0.00% 100.00%
NOSH 43,333 43,021 43,077 43,300 43,045 43,031 43,031 0.60%
  QoQ % 0.73% -0.13% -0.51% 0.59% 0.03% 0.00% -
  Horiz. % 100.70% 99.98% 100.11% 100.62% 100.03% 100.00% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
NP Margin 3.98 % -48.83 % -77.83 % -6.34 % -76.20 % - % -70.72 % -
  QoQ % 108.15% 37.26% -1,127.60% 91.68% 0.00% 0.00% -
  Horiz. % -5.63% 69.05% 110.05% 8.96% 107.75% 0.00% 100.00%
ROE 0.60 % -10.95 % -19.56 % -1.89 % -18.09 % - % -8.87 % -
  QoQ % 105.48% 44.02% -934.92% 89.55% 0.00% 0.00% -
  Horiz. % -6.76% 123.45% 220.52% 21.31% 203.95% 0.00% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
RPS 6.04 8.74 12.06 15.78 13.06 - 7.65 -18.33%
  QoQ % -30.89% -27.53% -23.57% 20.83% 0.00% 0.00% -
  Horiz. % 78.95% 114.25% 157.65% 206.27% 170.72% 0.00% 100.00%
EPS 0.24 -4.27 -9.39 -1.00 -9.95 0.00 -5.41 -
  QoQ % 105.62% 54.53% -839.00% 89.95% 0.00% 0.00% -
  Horiz. % -4.44% 78.93% 173.57% 18.48% 183.92% -0.00% 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 0.4000 0.3900 0.4800 0.5300 0.5500 - 0.6100 -30.34%
  QoQ % 2.56% -18.75% -9.43% -3.64% 0.00% 0.00% -
  Horiz. % 65.57% 63.93% 78.69% 86.89% 90.16% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
RPS 0.37 0.54 0.74 0.97 0.80 - 0.47 -18.53%
  QoQ % -31.48% -27.03% -23.71% 21.25% 0.00% 0.00% -
  Horiz. % 78.72% 114.89% 157.45% 206.38% 170.21% 0.00% 100.00%
EPS 0.01 -0.26 -0.58 -0.06 -0.61 0.00 -0.33 -
  QoQ % 103.85% 55.17% -866.67% 90.16% 0.00% 0.00% -
  Horiz. % -3.03% 78.79% 175.76% 18.18% 184.85% -0.00% 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 0.0247 0.0239 0.0294 0.0327 0.0337 - 0.0374 -29.92%
  QoQ % 3.35% -18.71% -10.09% -2.97% 0.00% 0.00% -
  Horiz. % 66.04% 63.90% 78.61% 87.43% 90.11% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 30/07/08 -
Price 0.9000 0.5500 0.6800 0.6900 0.7000 0.7000 1.2500 -
P/RPS 14.91 6.29 5.64 0.00 5.36 0.00 16.34 -7.55%
  QoQ % 137.04% 11.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.25% 38.49% 34.52% 0.00% 32.80% 0.00% 100.00%
P/EPS 375.00 -12.88 -7.24 0.00 -7.04 0.00 -23.11 -
  QoQ % 3,011.49% -77.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,622.67% 55.73% 31.33% -0.00% 30.46% -0.00% 100.00%
EY 0.27 -7.76 -13.81 0.00 -14.21 0.00 -4.33 -
  QoQ % 103.48% 43.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -6.24% 179.21% 318.94% -0.00% 328.18% -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 2.25 1.41 1.42 1.30 1.27 0.00 2.05 8.30%
  QoQ % 59.57% -0.70% 9.23% 2.36% 0.00% 0.00% -
  Horiz. % 109.76% 68.78% 69.27% 63.41% 61.95% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 31/10/08 30/09/08 31/07/08 CAGR
Date 23/11/09 19/08/09 28/05/09 03/03/09 22/12/08 - 29/09/08 -
Price 1.1000 0.8500 0.7000 0.6500 0.7000 0.0000 0.6900 -
P/RPS 18.22 9.72 5.80 0.00 5.36 0.00 9.02 82.65%
  QoQ % 87.45% 67.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 202.00% 107.76% 64.30% 0.00% 59.42% 0.00% 100.00%
P/EPS 458.33 -19.91 -7.45 0.00 -7.04 0.00 -12.75 -
  QoQ % 2,402.01% -167.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -3,594.74% 156.16% 58.43% -0.00% 55.22% -0.00% 100.00%
EY 0.22 -5.02 -13.41 0.00 -14.21 0.00 -7.84 -
  QoQ % 104.38% 62.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -2.81% 64.03% 171.05% -0.00% 181.25% -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 2.75 2.18 1.46 1.23 1.27 0.00 1.13 114.26%
  QoQ % 26.15% 49.32% 18.70% -3.15% 0.00% 0.00% -
  Horiz. % 243.36% 192.92% 129.20% 108.85% 112.39% 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.
 


 

308  349  511  732 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.21+0.005 
 SAPNRG 0.31+0.005 
 HSI-H6Q 0.265-0.01 
 SCOMI 0.08+0.02 
 EKOVEST 0.845-0.01 
 PHB 0.01-0.005 
 GAMUDA 3.57-0.26 
 NICE 0.05+0.02 
 HSI-C5J 0.30-0.01 
 NICE-WB 0.02+0.01 
Partners & Brokers