Highlights

[NICE] QoQ TTM Result on 2009-09-30 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 23-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     41.39%    YoY -     -0.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 14,815 14,856 14,548 18,406 21,411 10,818 8,913 40.45%
  QoQ % -0.28% 2.12% -20.96% -14.03% 97.92% 21.37% -
  Horiz. % 166.22% 166.68% 163.22% 206.51% 240.22% 121.37% 100.00%
PBT -2,541 -5,131 -7,792 -6,211 -10,592 -8,322 -6,601 -47.18%
  QoQ % 50.48% 34.15% -25.45% 41.36% -27.28% -26.07% -
  Horiz. % 38.49% 77.73% 118.04% 94.09% 160.46% 126.07% 100.00%
Tax 472 513 513 0 -6 -6 -10 -
  QoQ % -7.99% 0.00% 0.00% 0.00% 0.00% 40.00% -
  Horiz. % -4,720.00% -5,130.00% -5,130.00% -0.00% 60.00% 60.00% 100.00%
NP -2,069 -4,618 -7,279 -6,211 -10,598 -8,328 -6,611 -54.00%
  QoQ % 55.20% 36.56% -17.20% 41.39% -27.26% -25.97% -
  Horiz. % 31.30% 69.85% 110.10% 93.95% 160.31% 125.97% 100.00%
NP to SH -2,069 -4,618 -7,279 -6,211 -10,598 -8,328 -6,611 -54.00%
  QoQ % 55.20% 36.56% -17.20% 41.39% -27.26% -25.97% -
  Horiz. % 31.30% 69.85% 110.10% 93.95% 160.31% 125.97% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 16,884 19,474 21,827 24,617 32,009 19,146 15,524 5.77%
  QoQ % -13.30% -10.78% -11.33% -23.09% 67.18% 23.33% -
  Horiz. % 108.76% 125.44% 140.60% 158.57% 206.19% 123.33% 100.00%
Net Worth 11,219 11,641 15,053 17,333 16,778 20,677 22,948 -38.02%
  QoQ % -3.62% -22.67% -13.16% 3.31% -18.86% -9.90% -
  Horiz. % 48.89% 50.73% 65.59% 75.53% 73.11% 90.10% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 11,219 11,641 15,053 17,333 16,778 20,677 22,948 -38.02%
  QoQ % -3.62% -22.67% -13.16% 3.31% -18.86% -9.90% -
  Horiz. % 48.89% 50.73% 65.59% 75.53% 73.11% 90.10% 100.00%
NOSH 43,151 43,115 43,008 43,333 43,021 43,077 43,300 -0.23%
  QoQ % 0.08% 0.25% -0.75% 0.73% -0.13% -0.51% -
  Horiz. % 99.66% 99.57% 99.33% 100.08% 99.36% 99.49% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -13.97 % -31.09 % -50.03 % -33.74 % -49.50 % -76.98 % -74.17 % -67.24%
  QoQ % 55.07% 37.86% -48.28% 31.84% 35.70% -3.79% -
  Horiz. % 18.84% 41.92% 67.45% 45.49% 66.74% 103.79% 100.00%
ROE -18.44 % -39.67 % -48.36 % -35.83 % -63.17 % -40.28 % -28.81 % -25.79%
  QoQ % 53.52% 17.97% -34.97% 43.28% -56.83% -39.81% -
  Horiz. % 64.01% 137.70% 167.86% 124.37% 219.26% 139.81% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 34.33 34.46 33.83 42.48 49.77 25.11 20.58 40.79%
  QoQ % -0.38% 1.86% -20.36% -14.65% 98.21% 22.01% -
  Horiz. % 166.81% 167.44% 164.38% 206.41% 241.84% 122.01% 100.00%
EPS -4.79 -10.71 -16.92 -14.33 -24.63 -19.33 -15.27 -53.93%
  QoQ % 55.28% 36.70% -18.07% 41.82% -27.42% -26.59% -
  Horiz. % 31.37% 70.14% 110.81% 93.84% 161.30% 126.59% 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 0.3500 0.4000 0.3900 0.4800 0.5300 -37.88%
  QoQ % -3.70% -22.86% -12.50% 2.56% -18.75% -9.43% -
  Horiz. % 49.06% 50.94% 66.04% 75.47% 73.58% 90.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.11 2.11 2.07 2.62 3.05 1.54 1.27 40.41%
  QoQ % 0.00% 1.93% -20.99% -14.10% 98.05% 21.26% -
  Horiz. % 166.14% 166.14% 162.99% 206.30% 240.16% 121.26% 100.00%
EPS -0.29 -0.66 -1.04 -0.88 -1.51 -1.19 -0.94 -54.44%
  QoQ % 56.06% 36.54% -18.18% 41.72% -26.89% -26.60% -
  Horiz. % 30.85% 70.21% 110.64% 93.62% 160.64% 126.60% 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 0.0160 0.0166 0.0214 0.0247 0.0239 0.0294 0.0327 -37.99%
  QoQ % -3.61% -22.43% -13.36% 3.35% -18.71% -10.09% -
  Horiz. % 48.93% 50.76% 65.44% 75.54% 73.09% 89.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.2700 0.4500 0.8500 0.9000 0.5500 0.6800 0.6900 -
P/RPS 0.79 1.31 2.51 2.12 1.11 2.71 3.35 -61.93%
  QoQ % -39.69% -47.81% 18.40% 90.99% -59.04% -19.10% -
  Horiz. % 23.58% 39.10% 74.93% 63.28% 33.13% 80.90% 100.00%
P/EPS -5.63 -4.20 -5.02 -6.28 -2.23 -3.52 -4.52 15.81%
  QoQ % -34.05% 16.33% 20.06% -181.61% 36.65% 22.12% -
  Horiz. % 124.56% 92.92% 111.06% 138.94% 49.34% 77.88% 100.00%
EY -17.76 -23.80 -19.91 -15.93 -44.79 -28.43 -22.13 -13.68%
  QoQ % 25.38% -19.54% -24.98% 64.43% -57.54% -28.47% -
  Horiz. % 80.25% 107.55% 89.97% 71.98% 202.39% 128.47% 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 1.04 1.67 2.43 2.25 1.41 1.42 1.30 -13.86%
  QoQ % -37.72% -31.28% 8.00% 59.57% -0.70% 9.23% -
  Horiz. % 80.00% 128.46% 186.92% 173.08% 108.46% 109.23% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 26/05/10 24/02/10 23/11/09 19/08/09 - - -
Price 0.2000 0.2900 0.9900 1.1000 0.8500 0.0000 0.0000 -
P/RPS 0.58 0.84 2.93 2.59 1.71 0.00 0.00 -
  QoQ % -30.95% -71.33% 13.13% 51.46% 0.00% 0.00% -
  Horiz. % 33.92% 49.12% 171.35% 151.46% 100.00% - -
P/EPS -4.17 -2.71 -5.85 -7.67 -3.45 0.00 0.00 -
  QoQ % -53.87% 53.68% 23.73% -122.32% 0.00% 0.00% -
  Horiz. % 120.87% 78.55% 169.57% 222.32% 100.00% - -
EY -23.97 -36.93 -17.10 -13.03 -28.98 0.00 0.00 -
  QoQ % 35.09% -115.96% -31.24% 55.04% 0.00% 0.00% -
  Horiz. % 82.71% 127.43% 59.01% 44.96% 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 0.77 1.07 2.83 2.75 2.18 0.00 0.00 -
  QoQ % -28.04% -62.19% 2.91% 26.15% 0.00% 0.00% -
  Horiz. % 35.32% 49.08% 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.
 


 

308  386  539  949 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.035 
 HSI-C5P 0.27-0.03 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers