Highlights

[NICE] QoQ TTM 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 -     -17.20%    YoY -     -10.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 16,149 14,815 14,856 14,548 18,406 21,411 10,818 30.58%
  QoQ % 9.00% -0.28% 2.12% -20.96% -14.03% 97.92% -
  Horiz. % 149.28% 136.95% 137.33% 134.48% 170.14% 197.92% 100.00%
PBT -1,976 -2,541 -5,131 -7,792 -6,211 -10,592 -8,322 -61.62%
  QoQ % 22.24% 50.48% 34.15% -25.45% 41.36% -27.28% -
  Horiz. % 23.74% 30.53% 61.66% 93.63% 74.63% 127.28% 100.00%
Tax 455 472 513 513 0 -6 -6 -
  QoQ % -3.60% -7.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -7,583.33% -7,866.67% -8,550.00% -8,550.00% -0.00% 100.00% 100.00%
NP -1,521 -2,069 -4,618 -7,279 -6,211 -10,598 -8,328 -67.78%
  QoQ % 26.49% 55.20% 36.56% -17.20% 41.39% -27.26% -
  Horiz. % 18.26% 24.84% 55.45% 87.40% 74.58% 127.26% 100.00%
NP to SH -1,521 -2,069 -4,618 -7,279 -6,211 -10,598 -8,328 -67.78%
  QoQ % 26.49% 55.20% 36.56% -17.20% 41.39% -27.26% -
  Horiz. % 18.26% 24.84% 55.45% 87.40% 74.58% 127.26% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 17,670 16,884 19,474 21,827 24,617 32,009 19,146 -5.20%
  QoQ % 4.66% -13.30% -10.78% -11.33% -23.09% 67.18% -
  Horiz. % 92.29% 88.19% 101.71% 114.00% 128.58% 167.18% 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 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
30/09/10 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 -9.42 % -13.97 % -31.09 % -50.03 % -33.74 % -49.50 % -76.98 % -75.32%
  QoQ % 32.57% 55.07% 37.86% -48.28% 31.84% 35.70% -
  Horiz. % 12.24% 18.15% 40.39% 64.99% 43.83% 64.30% 100.00%
ROE -13.05 % -18.44 % -39.67 % -48.36 % -35.83 % -63.17 % -40.28 % -52.80%
  QoQ % 29.23% 53.52% 17.97% -34.97% 43.28% -56.83% -
  Horiz. % 32.40% 45.78% 98.49% 120.06% 88.95% 156.83% 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 37.40 34.33 34.46 33.83 42.48 49.77 25.11 30.39%
  QoQ % 8.94% -0.38% 1.86% -20.36% -14.65% 98.21% -
  Horiz. % 148.94% 136.72% 137.24% 134.73% 169.18% 198.21% 100.00%
EPS -3.52 -4.79 -10.71 -16.92 -14.33 -24.63 -19.33 -67.84%
  QoQ % 26.51% 55.28% 36.70% -18.07% 41.82% -27.42% -
  Horiz. % 18.21% 24.78% 55.41% 87.53% 74.13% 127.42% 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 - 683,333
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.30 2.11 2.11 2.07 2.62 3.05 1.54 30.63%
  QoQ % 9.00% 0.00% 1.93% -20.99% -14.10% 98.05% -
  Horiz. % 149.35% 137.01% 137.01% 134.42% 170.13% 198.05% 100.00%
EPS -0.22 -0.29 -0.66 -1.04 -0.88 -1.51 -1.19 -67.51%
  QoQ % 24.14% 56.06% 36.54% -18.18% 41.72% -26.89% -
  Horiz. % 18.49% 24.37% 55.46% 87.39% 73.95% 126.89% 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 0.94 0.79 1.31 2.51 2.12 1.11 2.71 -50.60%
  QoQ % 18.99% -39.69% -47.81% 18.40% 90.99% -59.04% -
  Horiz. % 34.69% 29.15% 48.34% 92.62% 78.23% 40.96% 100.00%
P/EPS -9.94 -5.63 -4.20 -5.02 -6.28 -2.23 -3.52 99.66%
  QoQ % -76.55% -34.05% 16.33% 20.06% -181.61% 36.65% -
  Horiz. % 282.39% 159.94% 119.32% 142.61% 178.41% 63.35% 100.00%
EY -10.06 -17.76 -23.80 -19.91 -15.93 -44.79 -28.43 -49.94%
  QoQ % 43.36% 25.38% -19.54% -24.98% 64.43% -57.54% -
  Horiz. % 35.39% 62.47% 83.71% 70.03% 56.03% 157.54% 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 1.30 1.04 1.67 2.43 2.25 1.41 1.42 -5.71%
  QoQ % 25.00% -37.72% -31.28% 8.00% 59.57% -0.70% -
  Horiz. % 91.55% 73.24% 117.61% 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 - -
Price 0.2800 0.2000 0.2900 0.9900 1.1000 0.8500 0.0000 -
P/RPS 0.75 0.58 0.84 2.93 2.59 1.71 0.00 -
  QoQ % 29.31% -30.95% -71.33% 13.13% 51.46% 0.00% -
  Horiz. % 43.86% 33.92% 49.12% 171.35% 151.46% 100.00% -
P/EPS -7.95 -4.17 -2.71 -5.85 -7.67 -3.45 0.00 -
  QoQ % -90.65% -53.87% 53.68% 23.73% -122.32% 0.00% -
  Horiz. % 230.43% 120.87% 78.55% 169.57% 222.32% 100.00% -
EY -12.58 -23.97 -36.93 -17.10 -13.03 -28.98 0.00 -
  QoQ % 47.52% 35.09% -115.96% -31.24% 55.04% 0.00% -
  Horiz. % 43.41% 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 1.04 0.77 1.07 2.83 2.75 2.18 0.00 -
  QoQ % 35.06% -28.04% -62.19% 2.91% 26.15% 0.00% -
  Horiz. % 47.71% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers