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 - 702,433
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. This Stock Will Fly On Monday - Herbert Chua Herbert
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. BULLISH CHARTS - LIIHEN (7089), REVENUE (0200), SAM (9822), HOHUP (5169) & ECONBHD (5253) BursaKakis
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers