Highlights

[NICE] YoY Annualized Quarter 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 -     34.51%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
Revenue 41,085 25,367 20,129 15,433 0 54,169 199,444 -22.58%
  YoY % 61.96% 26.02% 30.43% 0.00% 0.00% -72.84% -
  Horiz. % 20.60% 12.72% 10.09% 7.74% 0.00% 27.16% 100.00%
PBT -3,832 -2,214 5,111 -7,704 0 -11,288 -3,769 0.27%
  YoY % -73.08% -143.32% 166.34% 0.00% 0.00% -199.47% -
  Horiz. % 101.66% 58.74% -135.60% 204.39% -0.00% 299.47% 100.00%
Tax 0 -16 -72 0 0 -108 -16 -
  YoY % 0.00% 77.38% 0.00% 0.00% 0.00% -575.00% -
  Horiz. % -0.00% 101.78% 450.00% -0.00% -0.00% 675.00% 100.00%
NP -3,832 -2,230 5,039 -7,704 0 -11,396 -3,785 0.20%
  YoY % -71.82% -144.26% 165.41% 0.00% 0.00% -201.06% -
  Horiz. % 101.23% 58.92% -133.12% 203.52% -0.00% 301.06% 100.00%
NP to SH -2,844 -1,670 5,040 -7,704 0 -11,396 -3,785 -4.53%
  YoY % -70.24% -133.14% 165.43% 0.00% 0.00% -201.06% -
  Horiz. % 75.13% 44.13% -133.17% 203.52% -0.00% 301.06% 100.00%
Tax Rate - % - % 1.41 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 44,917 27,597 15,090 23,137 0 65,565 203,229 -21.69%
  YoY % 62.76% 82.89% -34.78% 0.00% 0.00% -67.74% -
  Horiz. % 22.10% 13.58% 7.43% 11.38% 0.00% 32.26% 100.00%
Net Worth 15,319 7,795 11,193 17,222 - 26,238 48,449 -17.02%
  YoY % 96.51% -30.35% -35.00% 0.00% 0.00% -45.84% -
  Horiz. % 31.62% 16.09% 23.10% 35.55% 0.00% 54.16% 100.00%
Dividend
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
Net Worth 15,319 7,795 11,193 17,222 - 26,238 48,449 -17.02%
  YoY % 96.51% -30.35% -35.00% 0.00% 0.00% -45.84% -
  Horiz. % 31.62% 16.09% 23.10% 35.55% 0.00% 54.16% 100.00%
NOSH 117,845 51,973 43,052 43,055 43,014 43,014 42,499 17.97%
  YoY % 126.74% 20.72% -0.01% 0.09% 0.00% 1.21% -
  Horiz. % 277.28% 122.29% 101.30% 101.31% 101.21% 101.21% 100.00%
Ratio Analysis
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
NP Margin -9.33 % -8.79 % 25.03 % -49.92 % - % -21.04 % -1.90 % 29.41%
  YoY % -6.14% -135.12% 150.14% 0.00% 0.00% -1,007.37% -
  Horiz. % 491.05% 462.63% -1,317.37% 2,627.37% 0.00% 1,107.37% 100.00%
ROE -18.56 % -21.43 % 45.03 % -44.73 % - % -43.43 % -7.81 % 15.05%
  YoY % 13.39% -147.59% 200.67% 0.00% 0.00% -456.08% -
  Horiz. % 237.64% 274.39% -576.57% 572.73% 0.00% 556.08% 100.00%
Per Share
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
RPS 34.86 48.81 46.75 35.85 - 125.93 469.28 -34.37%
  YoY % -28.58% 4.41% 30.40% 0.00% 0.00% -73.17% -
  Horiz. % 7.43% 10.40% 9.96% 7.64% 0.00% 26.83% 100.00%
EPS -2.41 -3.21 11.71 -17.89 0.00 -26.49 -8.91 -19.09%
  YoY % 24.92% -127.41% 165.46% 0.00% 0.00% -197.31% -
  Horiz. % 27.05% 36.03% -131.43% 200.79% -0.00% 297.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1300 0.1500 0.2600 0.4000 - 0.6100 1.1400 -29.65%
  YoY % -13.33% -42.31% -35.00% 0.00% 0.00% -46.49% -
  Horiz. % 11.40% 13.16% 22.81% 35.09% 0.00% 53.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
RPS 5.85 3.61 2.87 2.20 - 7.71 28.39 -22.58%
  YoY % 62.05% 25.78% 30.45% 0.00% 0.00% -72.84% -
  Horiz. % 20.61% 12.72% 10.11% 7.75% 0.00% 27.16% 100.00%
EPS -0.40 -0.24 0.72 -1.10 0.00 -1.62 -0.54 -4.75%
  YoY % -66.67% -133.33% 165.45% 0.00% 0.00% -200.00% -
  Horiz. % 74.07% 44.44% -133.33% 203.70% -0.00% 300.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0218 0.0111 0.0159 0.0245 - 0.0374 0.0690 -17.03%
  YoY % 96.40% -30.19% -35.10% 0.00% 0.00% -45.80% -
  Horiz. % 31.59% 16.09% 23.04% 35.51% 0.00% 54.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
Date 30/09/13 28/09/12 31/03/11 30/09/09 30/09/08 30/07/08 31/07/07 -
Price 0.1500 0.1200 0.1500 0.9000 0.7000 1.2500 1.9500 -
P/RPS 0.43 0.25 0.32 2.51 0.00 0.99 0.42 0.38%
  YoY % 72.00% -21.87% -87.25% 0.00% 0.00% 135.71% -
  Horiz. % 102.38% 59.52% 76.19% 597.62% 0.00% 235.71% 100.00%
P/EPS -6.22 -3.73 1.28 -5.03 0.00 -4.72 -21.89 -18.44%
  YoY % -66.76% -391.41% 125.45% 0.00% 0.00% 78.44% -
  Horiz. % 28.41% 17.04% -5.85% 22.98% -0.00% 21.56% 100.00%
EY -16.09 -26.79 78.06 -19.88 0.00 -21.19 -4.57 22.62%
  YoY % 39.94% -134.32% 492.66% 0.00% 0.00% -363.68% -
  Horiz. % 352.08% 586.21% -1,708.10% 435.01% -0.00% 463.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.15 0.80 0.58 2.25 0.00 2.05 1.71 -6.23%
  YoY % 43.75% 37.93% -74.22% 0.00% 0.00% 19.88% -
  Horiz. % 67.25% 46.78% 33.92% 131.58% 0.00% 119.88% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
Date 22/11/13 30/11/12 06/05/11 23/11/09 - 29/09/08 17/09/07 -
Price 0.1450 0.1300 0.2000 1.1000 0.0000 0.6900 1.8000 -
P/RPS 0.42 0.27 0.43 3.07 0.00 0.55 0.38 1.63%
  YoY % 55.56% -37.21% -85.99% 0.00% 0.00% 44.74% -
  Horiz. % 110.53% 71.05% 113.16% 807.89% 0.00% 144.74% 100.00%
P/EPS -6.01 -4.04 1.71 -6.15 0.00 -2.60 -20.21 -17.84%
  YoY % -48.76% -336.26% 127.80% 0.00% 0.00% 87.14% -
  Horiz. % 29.74% 19.99% -8.46% 30.43% -0.00% 12.86% 100.00%
EY -16.64 -24.73 58.54 -16.27 0.00 -38.40 -4.95 21.70%
  YoY % 32.71% -142.24% 459.80% 0.00% 0.00% -675.76% -
  Horiz. % 336.16% 499.60% -1,182.63% 328.69% -0.00% 775.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.12 0.87 0.77 2.75 0.00 1.13 1.58 -5.42%
  YoY % 28.74% 12.99% -72.00% 0.00% 0.00% -28.48% -
  Horiz. % 70.89% 55.06% 48.73% 174.05% 0.00% 71.52% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers