Highlights

[NICE] QoQ 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 -     -1,543.27%    YoY -     -246.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 3,950 3,721 5,505 2,973 2,616 3,762 5,197 -16.70%
  QoQ % 6.15% -32.41% 85.17% 13.65% -30.46% -27.61% -
  Horiz. % 76.01% 71.60% 105.93% 57.21% 50.34% 72.39% 100.00%
PBT 669 753 -1,384 -2,014 104 -1,837 -4,045 -
  QoQ % -11.16% 154.41% 31.28% -2,036.54% 105.66% 54.59% -
  Horiz. % -16.54% -18.62% 34.22% 49.79% -2.57% 45.41% 100.00%
Tax -17 -41 0 513 0 0 0 -
  QoQ % 58.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -3.31% -7.99% 0.00% 100.00% - - -
NP 652 712 -1,384 -1,501 104 -1,837 -4,045 -
  QoQ % -8.43% 151.45% 7.79% -1,543.27% 105.66% 54.59% -
  Horiz. % -16.12% -17.60% 34.22% 37.11% -2.57% 45.41% 100.00%
NP to SH 652 712 -1,384 -1,501 104 -1,837 -4,045 -
  QoQ % -8.43% 151.45% 7.79% -1,543.27% 105.66% 54.59% -
  Horiz. % -16.12% -17.60% 34.22% 37.11% -2.57% 45.41% 100.00%
Tax Rate 2.54 % 5.44 % - % - % - % - % - % -
  QoQ % -53.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.69% 100.00% - - - - -
Total Cost 3,298 3,009 6,889 4,474 2,512 5,599 9,242 -49.66%
  QoQ % 9.60% -56.32% 53.98% 78.11% -55.13% -39.42% -
  Horiz. % 35.68% 32.56% 74.54% 48.41% 27.18% 60.58% 100.00%
Net Worth 11,658 11,219 11,641 15,053 17,333 16,778 20,677 -31.73%
  QoQ % 3.91% -3.62% -22.67% -13.16% 3.31% -18.86% -
  Horiz. % 56.38% 54.26% 56.30% 72.80% 83.83% 81.14% 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 11,658 11,219 11,641 15,053 17,333 16,778 20,677 -31.73%
  QoQ % 3.91% -3.62% -22.67% -13.16% 3.31% -18.86% -
  Horiz. % 56.38% 54.26% 56.30% 72.80% 83.83% 81.14% 100.00%
NOSH 43,178 43,151 43,115 43,008 43,333 43,021 43,077 0.16%
  QoQ % 0.06% 0.08% 0.25% -0.75% 0.73% -0.13% -
  Horiz. % 100.23% 100.17% 100.09% 99.84% 100.59% 99.87% 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 16.51 % 19.13 % -25.14 % -50.49 % 3.98 % -48.83 % -77.83 % -
  QoQ % -13.70% 176.09% 50.21% -1,368.59% 108.15% 37.26% -
  Horiz. % -21.21% -24.58% 32.30% 64.87% -5.11% 62.74% 100.00%
ROE 5.59 % 6.35 % -11.89 % -9.97 % 0.60 % -10.95 % -19.56 % -
  QoQ % -11.97% 153.41% -19.26% -1,761.67% 105.48% 44.02% -
  Horiz. % -28.58% -32.46% 60.79% 50.97% -3.07% 55.98% 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 9.15 8.62 12.77 6.91 6.04 8.74 12.06 -16.80%
  QoQ % 6.15% -32.50% 84.80% 14.40% -30.89% -27.53% -
  Horiz. % 75.87% 71.48% 105.89% 57.30% 50.08% 72.47% 100.00%
EPS 1.51 1.65 -3.21 -3.49 0.24 -4.27 -9.39 -
  QoQ % -8.48% 151.40% 8.02% -1,554.17% 105.62% 54.53% -
  Horiz. % -16.08% -17.57% 34.19% 37.17% -2.56% 45.47% 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 - 702,433
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.56 0.53 0.78 0.42 0.37 0.54 0.74 -16.94%
  QoQ % 5.66% -32.05% 85.71% 13.51% -31.48% -27.03% -
  Horiz. % 75.68% 71.62% 105.41% 56.76% 50.00% 72.97% 100.00%
EPS 0.09 0.10 -0.20 -0.21 0.01 -0.26 -0.58 -
  QoQ % -10.00% 150.00% 4.76% -2,200.00% 103.85% 55.17% -
  Horiz. % -15.52% -17.24% 34.48% 36.21% -1.72% 44.83% 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 0.0166 0.0160 0.0166 0.0214 0.0247 0.0239 0.0294 -31.66%
  QoQ % 3.75% -3.61% -22.43% -13.36% 3.35% -18.71% -
  Horiz. % 56.46% 54.42% 56.46% 72.79% 84.01% 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 0.00 0.00 12.30 14.91 6.29 5.64 -
  QoQ % 0.00% 0.00% 0.00% -17.51% 137.04% 11.52% -
  Horiz. % 0.00% 0.00% 0.00% 218.09% 264.36% 111.52% 100.00%
P/EPS 0.00 0.00 0.00 -24.36 375.00 -12.88 -7.24 -
  QoQ % 0.00% 0.00% 0.00% -106.50% 3,011.49% -77.90% -
  Horiz. % -0.00% -0.00% -0.00% 336.46% -5,179.56% 177.90% 100.00%
EY 0.00 0.00 0.00 -4.11 0.27 -7.76 -13.81 -
  QoQ % 0.00% 0.00% 0.00% -1,622.22% 103.48% 43.81% -
  Horiz. % -0.00% -0.00% -0.00% 29.76% -1.96% 56.19% 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 0.00 0.00 14.32 18.22 9.72 5.80 -
  QoQ % 0.00% 0.00% 0.00% -21.41% 87.45% 67.59% -
  Horiz. % 0.00% 0.00% 0.00% 246.90% 314.14% 167.59% 100.00%
P/EPS 0.00 0.00 0.00 -28.37 458.33 -19.91 -7.45 -
  QoQ % 0.00% 0.00% 0.00% -106.19% 2,402.01% -167.25% -
  Horiz. % -0.00% -0.00% -0.00% 380.81% -6,152.08% 267.25% 100.00%
EY 0.00 0.00 0.00 -3.53 0.22 -5.02 -13.41 -
  QoQ % 0.00% 0.00% 0.00% -1,704.55% 104.38% 62.57% -
  Horiz. % -0.00% -0.00% -0.00% 26.32% -1.64% 37.43% 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 0.00 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.
 


FEATURED EVENT
 

268  276  514  1103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 BORNOIL 0.0450.00 
 ARMADA 0.225-0.01 
 EDUSPEC 0.030.00 
 HSI-C3W 0.375+0.08 
 HSI-H4Y 0.225-0.07 
 IRIS 0.135+0.005 
 PUC 0.10+0.005 
 A50CHIN-C30 0.19+0.03 
 SUMATEC 0.010.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers