Highlights

[NICE] QoQ Quarter Result on 2010-03-31 [#0]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 26-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
31-Mar-2010
Profit Trend QoQ -     7.79%    YoY -     65.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 4,737 3,950 3,721 5,505 2,973 2,616 3,762 16.56%
  QoQ % 19.92% 6.15% -32.41% 85.17% 13.65% -30.46% -
  Horiz. % 125.92% 105.00% 98.91% 146.33% 79.03% 69.54% 100.00%
PBT 5,835 669 753 -1,384 -2,014 104 -1,837 -
  QoQ % 772.20% -11.16% 154.41% 31.28% -2,036.54% 105.66% -
  Horiz. % -317.64% -36.42% -40.99% 75.34% 109.64% -5.66% 100.00%
Tax -26 -17 -41 0 513 0 0 -
  QoQ % -52.94% 58.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -5.07% -3.31% -7.99% 0.00% 100.00% - -
NP 5,809 652 712 -1,384 -1,501 104 -1,837 -
  QoQ % 790.95% -8.43% 151.45% 7.79% -1,543.27% 105.66% -
  Horiz. % -316.22% -35.49% -38.76% 75.34% 81.71% -5.66% 100.00%
NP to SH 5,811 652 712 -1,384 -1,501 104 -1,837 -
  QoQ % 791.26% -8.43% 151.45% 7.79% -1,543.27% 105.66% -
  Horiz. % -316.33% -35.49% -38.76% 75.34% 81.71% -5.66% 100.00%
Tax Rate 0.45 % 2.54 % 5.44 % - % - % - % - % -
  QoQ % -82.28% -53.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 8.27% 46.69% 100.00% - - - -
Total Cost -1,072 3,298 3,009 6,889 4,474 2,512 5,599 -
  QoQ % -132.50% 9.60% -56.32% 53.98% 78.11% -55.13% -
  Horiz. % -19.15% 58.90% 53.74% 123.04% 79.91% 44.87% 100.00%
Net Worth 11,199 11,658 11,219 11,641 15,053 17,333 16,778 -23.56%
  QoQ % -3.93% 3.91% -3.62% -22.67% -13.16% 3.31% -
  Horiz. % 66.75% 69.48% 66.87% 69.38% 89.72% 103.31% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 11,199 11,658 11,219 11,641 15,053 17,333 16,778 -23.56%
  QoQ % -3.93% 3.91% -3.62% -22.67% -13.16% 3.31% -
  Horiz. % 66.75% 69.48% 66.87% 69.38% 89.72% 103.31% 100.00%
NOSH 43,076 43,178 43,151 43,115 43,008 43,333 43,021 0.09%
  QoQ % -0.24% 0.06% 0.08% 0.25% -0.75% 0.73% -
  Horiz. % 100.13% 100.37% 100.30% 100.22% 99.97% 100.73% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 122.63 % 16.51 % 19.13 % -25.14 % -50.49 % 3.98 % -48.83 % -
  QoQ % 642.76% -13.70% 176.09% 50.21% -1,368.59% 108.15% -
  Horiz. % -251.14% -33.81% -39.18% 51.48% 103.40% -8.15% 100.00%
ROE 51.88 % 5.59 % 6.35 % -11.89 % -9.97 % 0.60 % -10.95 % -
  QoQ % 828.09% -11.97% 153.41% -19.26% -1,761.67% 105.48% -
  Horiz. % -473.79% -51.05% -57.99% 108.58% 91.05% -5.48% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.00 9.15 8.62 12.77 6.91 6.04 8.74 16.52%
  QoQ % 20.22% 6.15% -32.50% 84.80% 14.40% -30.89% -
  Horiz. % 125.86% 104.69% 98.63% 146.11% 79.06% 69.11% 100.00%
EPS 13.49 1.51 1.65 -3.21 -3.49 0.24 -4.27 -
  QoQ % 793.38% -8.48% 151.40% 8.02% -1,554.17% 105.62% -
  Horiz. % -315.93% -35.36% -38.64% 75.18% 81.73% -5.62% 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 0.2700 0.2600 0.2700 0.3500 0.4000 0.3900 -23.63%
  QoQ % -3.70% 3.85% -3.70% -22.86% -12.50% 2.56% -
  Horiz. % 66.67% 69.23% 66.67% 69.23% 89.74% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.67 0.56 0.53 0.78 0.42 0.37 0.54 15.42%
  QoQ % 19.64% 5.66% -32.05% 85.71% 13.51% -31.48% -
  Horiz. % 124.07% 103.70% 98.15% 144.44% 77.78% 68.52% 100.00%
EPS 0.83 0.09 0.10 -0.20 -0.21 0.01 -0.26 -
  QoQ % 822.22% -10.00% 150.00% 4.76% -2,200.00% 103.85% -
  Horiz. % -319.23% -34.62% -38.46% 76.92% 80.77% -3.85% 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 0.0159 0.0166 0.0160 0.0166 0.0214 0.0247 0.0239 -23.74%
  QoQ % -4.22% 3.75% -3.61% -22.43% -13.36% 3.35% -
  Horiz. % 66.53% 69.46% 66.95% 69.46% 89.54% 103.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.1700 0.3500 0.2700 0.4500 0.8500 0.9000 0.5500 -
P/RPS 0.00 0.00 0.00 0.00 12.30 14.91 6.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -17.51% 137.04% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 195.55% 237.04% 100.00%
P/EPS 0.00 0.00 0.00 0.00 -24.36 375.00 -12.88 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -106.50% 3,011.49% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 189.13% -2,911.49% 100.00%
EY 0.00 0.00 0.00 0.00 -4.11 0.27 -7.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -1,622.22% 103.48% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 52.96% -3.48% 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 0.65 0.00 0.00 0.00 2.43 2.25 1.41 -40.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 8.00% 59.57% -
  Horiz. % 46.10% 0.00% 0.00% 0.00% 172.34% 159.57% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 11/11/10 23/08/10 26/05/10 24/02/10 23/11/09 19/08/09 -
Price 0.1700 0.2800 0.2000 0.2900 0.9900 1.1000 0.8500 -
P/RPS 0.00 0.00 0.00 0.00 14.32 18.22 9.72 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -21.41% 87.45% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 147.33% 187.45% 100.00%
P/EPS 0.00 0.00 0.00 0.00 -28.37 458.33 -19.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -106.19% 2,402.01% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 142.49% -2,302.01% 100.00%
EY 0.00 0.00 0.00 0.00 -3.53 0.22 -5.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -1,704.55% 104.38% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 70.32% -4.38% 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 0.65 0.00 0.00 0.00 2.83 2.75 2.18 -55.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 2.91% 26.15% -
  Horiz. % 29.82% 0.00% 0.00% 0.00% 129.82% 126.15% 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.
 


 

142  103  375  1577 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5J 0.28+0.035 
 HSI-C5P 0.37+0.025 
 IWCITY 1.09+0.03 
 SMTRACK 0.215+0.01 
 FOCUS 0.180.00 
 EKOVEST 0.85+0.005 
 HSI-H6Q 0.255-0.03 
 VSOLAR 0.1850.00 
 PCCS 0.58+0.01 
 PHB-WB 0.0050.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. This One Habit Will Make You Poor Forever Good Articles to Share
7. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers