Highlights

[NICE] YoY Cumulative 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 -     80.99%    YoY -     65.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 11,520 5,183 28,084 5,505 46,248 191,588 191,588 -49.04%
  YoY % 122.27% -81.54% 410.15% -88.10% -75.86% 0.00% -
  Horiz. % 6.01% 2.71% 14.66% 2.87% 24.14% 100.00% 100.00%
PBT -215 -47 5,713 -1,384 -12,742 -19,053 -19,053 -65.88%
  YoY % -357.45% -100.82% 512.79% 89.14% 33.12% 0.00% -
  Horiz. % 1.13% 0.25% -29.98% 7.26% 66.88% 100.00% 100.00%
Tax -18 0 -145 0 -87 1,119 1,119 -
  YoY % 0.00% 0.00% 0.00% 0.00% -107.77% 0.00% -
  Horiz. % -1.61% 0.00% -12.96% 0.00% -7.77% 100.00% 100.00%
NP -233 -47 5,568 -1,384 -12,829 -17,934 -17,934 -64.71%
  YoY % -395.74% -100.84% 502.31% 89.21% 28.47% 0.00% -
  Horiz. % 1.30% 0.26% -31.05% 7.72% 71.53% 100.00% 100.00%
NP to SH -144 -6 5,570 -1,384 -12,829 -17,934 -17,934 -68.56%
  YoY % -2,300.00% -100.11% 502.46% 89.21% 28.47% 0.00% -
  Horiz. % 0.80% 0.03% -31.06% 7.72% 71.53% 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 11,753 5,230 22,516 6,889 59,077 209,522 209,522 -49.88%
  YoY % 124.72% -76.77% 226.84% -88.34% -71.80% 0.00% -
  Horiz. % 5.61% 2.50% 10.75% 3.29% 28.20% 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 -1.18 % -0.04 % 49.73 % -11.89 % -54.22 % -53.87 % -53.87 % -60.00%
  YoY % -2,850.00% -100.08% 518.25% 78.07% -0.65% 0.00% -
  Horiz. % 2.19% 0.07% -92.31% 22.07% 100.65% 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 26.40 8.64 65.19 12.77 107.50 448.90 448.90 -49.31%
  YoY % 205.56% -86.75% 410.49% -88.12% -76.05% 0.00% -
  Horiz. % 5.88% 1.92% 14.52% 2.84% 23.95% 100.00% 100.00%
EPS -0.33 -0.01 12.93 -3.21 -29.82 -42.02 -42.02 -68.72%
  YoY % -3,200.00% -100.08% 502.80% 89.24% 29.03% 0.00% -
  Horiz. % 0.79% 0.02% -30.77% 7.64% 70.97% 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 - 731,513
31/12/11 30/09/11 30/06/11 31/03/10 31/10/08 31/12/07 31/10/07 CAGR
RPS 1.57 0.71 3.84 0.75 6.32 26.19 26.19 -49.08%
  YoY % 121.13% -81.51% 412.00% -88.13% -75.87% 0.00% -
  Horiz. % 5.99% 2.71% 14.66% 2.86% 24.13% 100.00% 100.00%
EPS -0.02 0.00 0.76 -0.19 -1.75 -2.45 -2.45 -68.43%
  YoY % 0.00% 0.00% 500.00% 89.14% 28.57% 0.00% -
  Horiz. % 0.82% -0.00% -31.02% 7.76% 71.43% 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 0.0167 0.0213 0.0153 0.0159 0.0323 0.0455 0.0455 -21.37%
  YoY % -21.60% 39.22% -3.77% -50.77% -29.01% 0.00% -
  Horiz. % 36.70% 46.81% 33.63% 34.95% 70.99% 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 1.52 5.09 0.35 1.33 0.65 0.41 0.37 40.33%
  YoY % -70.14% 1,354.29% -73.68% 104.62% 58.54% 10.81% -
  Horiz. % 410.81% 1,375.68% 94.59% 359.46% 175.68% 110.81% 100.00%
P/EPS -121.21 -4,400.00 1.78 -2.68 -2.35 -4.38 -3.93 127.57%
  YoY % 97.25% -247,290.98% 166.42% -14.04% 46.35% -11.45% -
  Horiz. % 3,084.22% 111,959.29% -45.29% 68.19% 59.80% 111.45% 100.00%
EY -0.83 -0.02 56.22 -37.25 -42.60 -22.84 -25.47 -56.00%
  YoY % -4,050.00% -100.04% 250.93% 12.56% -86.51% 10.33% -
  Horiz. % 3.26% 0.08% -220.73% 146.25% 167.26% 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 1.52 5.09 0.49 0.86 0.65 0.00 0.41 36.92%
  YoY % -70.14% 938.78% -43.02% 32.31% 0.00% 0.00% -
  Horiz. % 370.73% 1,241.46% 119.51% 209.76% 158.54% 0.00% 100.00%
P/EPS -121.21 -4,400.00 2.47 -1.73 -2.35 0.00 -4.36 121.98%
  YoY % 97.25% -178,237.66% 242.77% 26.38% 0.00% 0.00% -
  Horiz. % 2,780.05% 100,917.42% -56.65% 39.68% 53.90% -0.00% 100.00%
EY -0.83 -0.02 40.41 -57.81 -42.60 0.00 -22.96 -54.90%
  YoY % -4,050.00% -100.05% 169.90% -35.70% 0.00% 0.00% -
  Horiz. % 3.61% 0.09% -176.00% 251.79% 185.54% -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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS