Highlights

[NICE] YoY Cumulative Quarter 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 -     -26.00%    YoY -     45.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
Revenue 38,215 36,005 35,064 14,548 53,079 229,209 77,011 -6.99%
  YoY % 6.14% 2.68% 141.02% -72.59% -76.84% 197.63% -
  Horiz. % 49.62% 46.75% 45.53% 18.89% 68.92% 297.63% 100.00%
PBT -4,290 -9,814 -3,449 -7,793 -13,174 449 696 -
  YoY % 56.29% -184.55% 55.74% 40.85% -3,034.08% -35.49% -
  Horiz. % -616.38% -1,410.06% -495.55% -1,119.68% -1,892.82% 64.51% 100.00%
Tax 0 0 -19 513 -87 -243 -369 -
  YoY % 0.00% 0.00% -103.70% 689.66% 64.20% 34.15% -
  Horiz. % -0.00% -0.00% 5.15% -139.02% 23.58% 65.85% 100.00%
NP -4,290 -9,814 -3,468 -7,280 -13,261 206 327 -
  YoY % 56.29% -182.99% 52.36% 45.10% -6,537.38% -37.00% -
  Horiz. % -1,311.93% -3,001.22% -1,060.55% -2,226.30% -4,055.35% 63.00% 100.00%
NP to SH -1,105 -8,416 -2,681 -7,280 -13,261 206 327 -
  YoY % 86.87% -213.91% 63.17% 45.10% -6,537.38% -37.00% -
  Horiz. % -337.92% -2,573.70% -819.88% -2,226.30% -4,055.35% 63.00% 100.00%
Tax Rate - % - % - % - % - % 54.12 % 53.02 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 2.07% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 102.07% 100.00%
Total Cost 42,505 45,819 38,532 21,828 66,340 229,003 76,684 -5.92%
  YoY % -7.23% 18.91% 76.53% -67.10% -71.03% 198.63% -
  Horiz. % 55.43% 59.75% 50.25% 28.46% 86.51% 298.63% 100.00%
Net Worth 8,125 9,442 8,810 15,076 22,804 51,289 49,251 -17.00%
  YoY % -13.96% 7.17% -41.56% -33.89% -55.54% 4.14% -
  Horiz. % 16.50% 19.17% 17.89% 30.61% 46.30% 104.14% 100.00%
Dividend
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 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
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
Net Worth 8,125 9,442 8,810 15,076 22,804 51,289 49,251 -17.00%
  YoY % -13.96% 7.17% -41.56% -33.89% -55.54% 4.14% -
  Horiz. % 16.50% 19.17% 17.89% 30.61% 46.30% 104.14% 100.00%
NOSH 261,923 118,036 62,934 43,076 43,027 42,040 40,370 21.34%
  YoY % 121.90% 87.56% 46.10% 0.12% 2.35% 4.14% -
  Horiz. % 648.80% 292.38% 155.89% 106.70% 106.58% 104.14% 100.00%
Ratio Analysis
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
NP Margin -11.23 % -27.26 % -9.89 % -50.04 % -24.98 % 0.09 % 0.42 % -
  YoY % 58.80% -175.63% 80.24% -100.32% -27,855.55% -78.57% -
  Horiz. % -2,673.81% -6,490.48% -2,354.76% -11,914.29% -5,947.62% 21.43% 100.00%
ROE -13.60 % -89.13 % -30.43 % -48.29 % -58.15 % 0.40 % 0.66 % -
  YoY % 84.74% -192.90% 36.98% 16.96% -14,637.50% -39.39% -
  Horiz. % -2,060.61% -13,504.54% -4,610.61% -7,316.67% -8,810.61% 60.61% 100.00%
Per Share
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
RPS 23.52 30.50 55.72 33.77 123.36 545.21 190.76 -19.47%
  YoY % -22.89% -45.26% 65.00% -72.62% -77.37% 185.81% -
  Horiz. % 12.33% 15.99% 29.21% 17.70% 64.67% 285.81% 100.00%
EPS -0.68 -7.13 -4.26 -16.90 -30.82 0.49 0.81 -
  YoY % 90.46% -67.37% 74.79% 45.17% -6,389.80% -39.51% -
  Horiz. % -83.95% -880.25% -525.93% -2,086.42% -3,804.94% 60.49% 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 0.0500 0.0800 0.1400 0.3500 0.5300 1.2200 1.2200 -28.14%
  YoY % -37.50% -42.86% -60.00% -33.96% -56.56% 0.00% -
  Horiz. % 4.10% 6.56% 11.48% 28.69% 43.44% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
RPS 5.44 5.13 4.99 2.07 7.56 32.63 10.96 -6.99%
  YoY % 6.04% 2.81% 141.06% -72.62% -76.83% 197.72% -
  Horiz. % 49.64% 46.81% 45.53% 18.89% 68.98% 297.72% 100.00%
EPS -0.16 -1.20 -0.38 -1.04 -1.89 0.03 0.05 -
  YoY % 86.67% -215.79% 63.46% 44.97% -6,400.00% -40.00% -
  Horiz. % -320.00% -2,400.00% -760.00% -2,080.00% -3,780.00% 60.00% 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 0.0116 0.0134 0.0125 0.0215 0.0325 0.0730 0.0701 -16.98%
  YoY % -13.43% 7.20% -41.86% -33.85% -55.48% 4.14% -
  Horiz. % 16.55% 19.12% 17.83% 30.67% 46.36% 104.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
Date 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 -
Price 0.1250 0.1250 0.1200 0.8500 0.6900 2.5000 3.3600 -
P/RPS 0.00 0.41 0.22 2.52 0.57 0.46 1.76 -
  YoY % 0.00% 86.36% -91.27% 342.11% 23.91% -73.86% -
  Horiz. % 0.00% 23.30% 12.50% 143.18% 32.39% 26.14% 100.00%
P/EPS 0.00 -1.75 -2.82 -5.03 -2.23 510.20 414.81 -
  YoY % 0.00% 37.94% 43.94% -125.56% -100.44% 23.00% -
  Horiz. % 0.00% -0.42% -0.68% -1.21% -0.54% 123.00% 100.00%
EY 0.00 -57.04 -35.50 -19.88 -44.93 0.20 0.24 -
  YoY % 0.00% -60.68% -78.57% 55.75% -22,565.00% -16.67% -
  Horiz. % 0.00% -23,766.67% -14,791.67% -8,283.33% -18,720.83% 83.33% 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 2.50 1.56 0.86 2.43 1.30 2.05 2.75 -0.98%
  YoY % 60.26% 81.40% -64.61% 86.92% -36.59% -25.45% -
  Horiz. % 90.91% 56.73% 31.27% 88.36% 47.27% 74.55% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
Date 30/10/15 28/02/14 28/02/13 24/02/10 03/03/09 27/12/06 28/12/05 -
Price 0.1050 0.1100 0.0750 0.9900 0.6500 2.4400 4.7600 -
P/RPS 0.00 0.36 0.13 2.93 0.54 0.45 2.50 -
  YoY % 0.00% 176.92% -95.56% 442.59% 20.00% -82.00% -
  Horiz. % 0.00% 14.40% 5.20% 117.20% 21.60% 18.00% 100.00%
P/EPS 0.00 -1.54 -1.76 -5.86 -2.10 497.96 587.65 -
  YoY % 0.00% 12.50% 69.97% -179.05% -100.42% -15.26% -
  Horiz. % 0.00% -0.26% -0.30% -1.00% -0.36% 84.74% 100.00%
EY 0.00 -64.82 -56.80 -17.07 -47.69 0.20 0.17 -
  YoY % 0.00% -14.12% -232.75% 64.21% -23,945.00% 17.65% -
  Horiz. % 0.00% -38,129.41% -33,411.77% -10,041.18% -28,052.94% 117.65% 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 2.10 1.38 0.54 2.83 1.23 2.00 3.90 -6.20%
  YoY % 52.17% 155.56% -80.92% 130.08% -38.50% -48.72% -
  Horiz. % 53.85% 35.38% 13.85% 72.56% 31.54% 51.28% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Jaks Resources - An excellent joint venture deal with CPECC DK66
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
6. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
7. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. Oil & Gas - Petronas’ downward capex trend to stabilise next year AmInvest Research Reports
Partners & Brokers