Highlights

[NICE] YoY Annualized 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 -     23.96%    YoY -     65.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/10 31/10/08 31/12/07 31/10/07 CAGR
Revenue 23,040 20,732 28,084 22,020 277,488 191,588 191,588 -39.83%
  YoY % 11.13% -26.18% 27.54% -92.06% 44.84% 0.00% -
  Horiz. % 12.03% 10.82% 14.66% 11.49% 144.84% 100.00% 100.00%
PBT -430 -188 5,713 -5,536 -76,452 -19,053 -19,053 -59.71%
  YoY % -128.72% -103.29% 203.20% 92.76% -301.26% 0.00% -
  Horiz. % 2.26% 0.99% -29.98% 29.06% 401.26% 100.00% 100.00%
Tax -36 0 -145 0 -522 1,119 1,119 -
  YoY % 0.00% 0.00% 0.00% 0.00% -146.65% 0.00% -
  Horiz. % -3.22% 0.00% -12.96% 0.00% -46.65% 100.00% 100.00%
NP -466 -188 5,568 -5,536 -76,974 -17,934 -17,934 -58.33%
  YoY % -147.87% -103.38% 200.58% 92.81% -329.21% 0.00% -
  Horiz. % 2.60% 1.05% -31.05% 30.87% 429.21% 100.00% 100.00%
NP to SH -288 -24 5,570 -5,536 -76,974 -17,934 -17,934 -62.87%
  YoY % -1,100.00% -100.43% 200.61% 92.81% -329.21% 0.00% -
  Horiz. % 1.61% 0.13% -31.06% 30.87% 429.21% 100.00% 100.00%
Tax Rate - % - % 2.54 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 23,506 20,920 22,516 27,556 354,462 209,522 209,522 -40.82%
  YoY % 12.36% -7.09% -18.29% -92.23% 69.18% 0.00% -
  Horiz. % 11.22% 9.98% 10.75% 13.15% 169.18% 100.00% 100.00%
Net Worth 12,218 15,599 11,200 11,641 23,661 33,290 33,290 -21.37%
  YoY % -21.68% 39.28% -3.79% -50.80% -28.92% 0.00% -
  Horiz. % 36.70% 46.86% 33.64% 34.97% 71.08% 100.00% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/10 31/10/08 31/12/07 31/10/07 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
31/12/11 30/09/11 30/06/11 31/03/10 31/10/08 31/12/07 31/10/07 CAGR
Net Worth 12,218 15,599 11,200 11,641 23,661 33,290 33,290 -21.37%
  YoY % -21.68% 39.28% -3.79% -50.80% -28.92% 0.00% -
  Horiz. % 36.70% 46.86% 33.64% 34.97% 71.08% 100.00% 100.00%
NOSH 43,636 60,000 43,078 43,115 43,021 42,679 42,679 0.53%
  YoY % -27.27% 39.28% -0.09% 0.22% 0.80% 0.00% -
  Horiz. % 102.24% 140.58% 100.93% 101.02% 100.80% 100.00% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/10 31/10/08 31/12/07 31/10/07 CAGR
NP Margin -2.02 % -0.91 % 19.83 % -25.14 % -27.74 % -9.36 % -9.36 % -30.77%
  YoY % -121.98% -104.59% 178.88% 9.37% -196.37% 0.00% -
  Horiz. % 21.58% 9.72% -211.86% 268.59% 296.37% 100.00% 100.00%
ROE -2.36 % -0.15 % 49.73 % -47.56 % -325.31 % -53.87 % -53.87 % -52.77%
  YoY % -1,473.33% -100.30% 204.56% 85.38% -503.88% 0.00% -
  Horiz. % 4.38% 0.28% -92.31% 88.29% 603.88% 100.00% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/10 31/10/08 31/12/07 31/10/07 CAGR
RPS 52.80 34.55 65.19 51.07 645.00 448.90 448.90 -40.15%
  YoY % 52.82% -47.00% 27.65% -92.08% 43.68% 0.00% -
  Horiz. % 11.76% 7.70% 14.52% 11.38% 143.68% 100.00% 100.00%
EPS -0.66 -0.04 12.93 -12.84 -178.92 -42.02 -42.02 -63.07%
  YoY % -1,550.00% -100.31% 200.70% 92.82% -325.80% 0.00% -
  Horiz. % 1.57% 0.10% -30.77% 30.56% 425.80% 100.00% 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 0.2800 0.2600 0.2600 0.2700 0.5500 0.7800 0.7800 -21.78%
  YoY % 7.69% 0.00% -3.70% -50.91% -29.49% 0.00% -
  Horiz. % 35.90% 33.33% 33.33% 34.62% 70.51% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/11 30/09/11 30/06/11 31/03/10 31/10/08 31/12/07 31/10/07 CAGR
RPS 3.28 2.95 4.00 3.13 39.50 27.27 27.27 -39.83%
  YoY % 11.19% -26.25% 27.80% -92.08% 44.85% 0.00% -
  Horiz. % 12.03% 10.82% 14.67% 11.48% 144.85% 100.00% 100.00%
EPS -0.04 0.00 0.79 -0.79 -10.96 -2.55 -2.55 -63.08%
  YoY % 0.00% 0.00% 200.00% 92.79% -329.80% 0.00% -
  Horiz. % 1.57% -0.00% -30.98% 30.98% 429.80% 100.00% 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 0.0174 0.0222 0.0159 0.0166 0.0337 0.0474 0.0474 -21.36%
  YoY % -21.62% 39.62% -4.22% -50.74% -28.90% 0.00% -
  Horiz. % 36.71% 46.84% 33.54% 35.02% 71.10% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/10 31/10/08 31/12/07 31/10/07 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/10 31/10/08 31/12/07 31/10/07 -
Price 0.4000 0.4400 0.2300 0.4500 0.7000 1.8400 1.6500 -
P/RPS 0.76 1.27 0.35 1.22 0.11 0.41 0.37 18.84%
  YoY % -40.16% 262.86% -71.31% 1,009.09% -73.17% 10.81% -
  Horiz. % 205.41% 343.24% 94.59% 329.73% 29.73% 110.81% 100.00%
P/EPS -60.61 -1,100.00 1.78 -2.46 -0.39 -4.38 -3.93 92.72%
  YoY % 94.49% -61,897.75% 172.36% -530.77% 91.10% -11.45% -
  Horiz. % 1,542.24% 27,989.82% -45.29% 62.60% 9.92% 111.45% 100.00%
EY -1.65 -0.09 56.22 -40.64 -255.60 -22.84 -25.47 -48.12%
  YoY % -1,733.33% -100.16% 238.34% 84.10% -1,019.09% 10.33% -
  Horiz. % 6.48% 0.35% -220.73% 159.56% 1,003.53% 89.67% 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 1.43 1.69 0.88 0.00 1.27 2.36 2.12 -9.01%
  YoY % -15.38% 92.05% 0.00% 0.00% -46.19% 11.32% -
  Horiz. % 67.45% 79.72% 41.51% 0.00% 59.91% 111.32% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/10 31/10/08 31/12/07 31/10/07 CAGR
Date 23/02/12 22/11/11 24/08/11 26/05/10 22/12/08 - 28/12/07 -
Price 0.4000 0.4400 0.3200 0.2900 0.7000 0.0000 1.8300 -
P/RPS 0.76 1.27 0.49 0.79 0.11 0.00 0.41 15.95%
  YoY % -40.16% 159.18% -37.97% 618.18% 0.00% 0.00% -
  Horiz. % 185.37% 309.76% 119.51% 192.68% 26.83% 0.00% 100.00%
P/EPS -60.61 -1,100.00 2.47 -1.59 -0.39 0.00 -4.36 87.99%
  YoY % 94.49% -44,634.41% 255.35% -307.69% 0.00% 0.00% -
  Horiz. % 1,390.14% 25,229.36% -56.65% 36.47% 8.94% -0.00% 100.00%
EY -1.65 -0.09 40.41 -63.06 -255.60 0.00 -22.96 -46.82%
  YoY % -1,733.33% -100.22% 164.08% 75.33% 0.00% 0.00% -
  Horiz. % 7.19% 0.39% -176.00% 274.65% 1,113.24% -0.00% 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 1.43 1.69 1.23 0.00 1.27 0.00 2.35 -11.23%
  YoY % -15.38% 37.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.85% 71.91% 52.34% 0.00% 54.04% 0.00% 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.
 


 

327  306  557  720 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.185-0.01 
 SAPNRG 0.335-0.01 
 MYEG 1.40+0.07 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.13-0.015 
 HSI-C5A 0.27-0.01 
 NAIM 1.17+0.14 
 SEACERA 0.340.00 
 IRIS 0.15+0.005 
 PERDANA 0.405-0.005 
Partners & Brokers