Highlights

[NICE] QoQ 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 -     791.26%    YoY -     487.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 5,183 4,600 5,570 4,737 3,950 3,721 5,505 -3.94%
  QoQ % 12.67% -17.41% 17.58% 19.92% 6.15% -32.41% -
  Horiz. % 94.15% 83.56% 101.18% 86.05% 71.75% 67.59% 100.00%
PBT -47 -249 89 5,835 669 753 -1,384 -89.49%
  QoQ % 81.12% -379.78% -98.47% 772.20% -11.16% 154.41% -
  Horiz. % 3.40% 17.99% -6.43% -421.60% -48.34% -54.41% 100.00%
Tax 0 -62 0 -26 -17 -41 0 -
  QoQ % 0.00% 0.00% 0.00% -52.94% 58.54% 0.00% -
  Horiz. % -0.00% 151.22% -0.00% 63.41% 41.46% 100.00% -
NP -47 -311 89 5,809 652 712 -1,384 -89.49%
  QoQ % 84.89% -449.44% -98.47% 790.95% -8.43% 151.45% -
  Horiz. % 3.40% 22.47% -6.43% -419.73% -47.11% -51.45% 100.00%
NP to SH -6 -311 89 5,811 652 712 -1,384 -97.33%
  QoQ % 98.07% -449.44% -98.47% 791.26% -8.43% 151.45% -
  Horiz. % 0.43% 22.47% -6.43% -419.87% -47.11% -51.45% 100.00%
Tax Rate - % - % - % 0.45 % 2.54 % 5.44 % - % -
  QoQ % 0.00% 0.00% 0.00% -82.28% -53.31% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 8.27% 46.69% 100.00% -
Total Cost 5,230 4,911 5,481 -1,072 3,298 3,009 6,889 -16.77%
  QoQ % 6.50% -10.40% 611.29% -132.50% 9.60% -56.32% -
  Horiz. % 75.92% 71.29% 79.56% -15.56% 47.87% 43.68% 100.00%
Net Worth 15,599 11,230 11,019 11,199 11,658 11,219 11,641 21.53%
  QoQ % 38.91% 1.92% -1.61% -3.93% 3.91% -3.62% -
  Horiz. % 134.01% 96.47% 94.66% 96.21% 100.15% 96.38% 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 11,230 11,019 11,199 11,658 11,219 11,641 21.53%
  QoQ % 38.91% 1.92% -1.61% -3.93% 3.91% -3.62% -
  Horiz. % 134.01% 96.47% 94.66% 96.21% 100.15% 96.38% 100.00%
NOSH 60,000 43,194 42,380 43,076 43,178 43,151 43,115 24.62%
  QoQ % 38.91% 1.92% -1.61% -0.24% 0.06% 0.08% -
  Horiz. % 139.16% 100.18% 98.30% 99.91% 100.15% 100.08% 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 % -6.76 % 1.60 % 122.63 % 16.51 % 19.13 % -25.14 % -89.04%
  QoQ % 86.54% -522.50% -98.70% 642.76% -13.70% 176.09% -
  Horiz. % 3.62% 26.89% -6.36% -487.79% -65.67% -76.09% 100.00%
ROE -0.04 % -2.77 % 0.81 % 51.88 % 5.59 % 6.35 % -11.89 % -97.75%
  QoQ % 98.56% -441.98% -98.44% 828.09% -11.97% 153.41% -
  Horiz. % 0.34% 23.30% -6.81% -436.33% -47.01% -53.41% 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 8.64 10.65 13.14 11.00 9.15 8.62 12.77 -22.91%
  QoQ % -18.87% -18.95% 19.45% 20.22% 6.15% -32.50% -
  Horiz. % 67.66% 83.40% 102.90% 86.14% 71.65% 67.50% 100.00%
EPS -0.01 -0.72 0.21 13.49 1.51 1.65 -3.21 -97.86%
  QoQ % 98.61% -442.86% -98.44% 793.38% -8.48% 151.40% -
  Horiz. % 0.31% 22.43% -6.54% -420.25% -47.04% -51.40% 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 0.74 0.65 0.79 0.67 0.56 0.53 0.78 -3.45%
  QoQ % 13.85% -17.72% 17.91% 19.64% 5.66% -32.05% -
  Horiz. % 94.87% 83.33% 101.28% 85.90% 71.79% 67.95% 100.00%
EPS 0.00 -0.04 0.01 0.83 0.09 0.10 -0.20 -
  QoQ % 0.00% -500.00% -98.80% 822.22% -10.00% 150.00% -
  Horiz. % -0.00% 20.00% -5.00% -415.00% -45.00% -50.00% 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 0.0222 0.0160 0.0157 0.0159 0.0166 0.0160 0.0166 21.36%
  QoQ % 38.75% 1.91% -1.26% -4.22% 3.75% -3.61% -
  Horiz. % 133.73% 96.39% 94.58% 95.78% 100.00% 96.39% 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 5.09 2.16 1.14 0.00 0.00 0.00 0.00 -
  QoQ % 135.65% 89.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 446.49% 189.47% 100.00% - - - -
P/EPS -4,400.00 -31.94 71.43 0.00 0.00 0.00 0.00 -
  QoQ % -13,675.83% -144.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -6,159.88% -44.72% 100.00% - - - -
EY -0.02 -3.13 1.40 0.00 0.00 0.00 0.00 -
  QoQ % 99.36% -323.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1.43% -223.57% 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 5.09 3.00 1.52 0.00 0.00 0.00 0.00 -
  QoQ % 69.67% 97.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 334.87% 197.37% 100.00% - - - -
P/EPS -4,400.00 -44.44 95.24 0.00 0.00 0.00 0.00 -
  QoQ % -9,800.99% -146.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -4,619.91% -46.66% 100.00% - - - -
EY -0.02 -2.25 1.05 0.00 0.00 0.00 0.00 -
  QoQ % 99.11% -314.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1.90% -214.29% 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.
 


 

274  217  511  1294 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.320.00 
 KNM 0.455+0.01 
 MYEG 1.28+0.03 
 ARMADA 0.445+0.005 
 KNM-WB 0.19+0.01 
 MNC 0.0250.00 
 MTAG 0.505+0.02 
 HSI-H8B 0.19+0.005 
 HSI-C7F 0.355-0.015 
 SAPNRG 0.27-0.005 
Partners & Brokers