Highlights

[NICE] YoY Quarter Result on 2010-06-30 [#0]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
30-Jun-2010
Profit Trend QoQ -     151.45%    YoY -     138.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Revenue 6,337 5,183 4,600 3,721 5,621 0 42,005 -36.47%
  YoY % 22.27% 12.67% 23.62% -33.80% 0.00% 0.00% -
  Horiz. % 15.09% 12.34% 10.95% 8.86% 13.38% 0.00% 100.00%
PBT -167 -47 -249 753 -4,277 0 -16,227 -66.63%
  YoY % -255.32% 81.12% -133.07% 117.61% 0.00% 0.00% -
  Horiz. % 1.03% 0.29% 1.53% -4.64% 26.36% -0.00% 100.00%
Tax -18 0 -62 -41 -6 0 1,131 -
  YoY % 0.00% 0.00% -51.22% -583.33% 0.00% 0.00% -
  Horiz. % -1.59% 0.00% -5.48% -3.63% -0.53% 0.00% 100.00%
NP -185 -47 -311 712 -4,283 0 -15,096 -65.20%
  YoY % -293.62% 84.89% -143.68% 116.62% 0.00% 0.00% -
  Horiz. % 1.23% 0.31% 2.06% -4.72% 28.37% -0.00% 100.00%
NP to SH -137 -6 -311 712 -4,283 0 -15,096 -67.62%
  YoY % -2,183.33% 98.07% -143.68% 116.62% 0.00% 0.00% -
  Horiz. % 0.91% 0.04% 2.06% -4.72% 28.37% -0.00% 100.00%
Tax Rate - % - % - % 5.44 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 6,522 5,230 4,911 3,009 9,904 0 57,101 -40.57%
  YoY % 24.70% 6.50% 63.21% -69.62% 0.00% 0.00% -
  Horiz. % 11.42% 9.16% 8.60% 5.27% 17.34% 0.00% 100.00%
Net Worth 11,987 15,599 11,230 11,219 23,674 33,290 33,290 -21.73%
  YoY % -23.16% 38.91% 0.10% -52.61% -28.88% 0.00% -
  Horiz. % 36.01% 46.86% 33.73% 33.70% 71.12% 100.00% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 30/06/10 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 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Net Worth 11,987 15,599 11,230 11,219 23,674 33,290 33,290 -21.73%
  YoY % -23.16% 38.91% 0.10% -52.61% -28.88% 0.00% -
  Horiz. % 36.01% 46.86% 33.73% 33.70% 71.12% 100.00% 100.00%
NOSH 42,812 60,000 43,194 43,151 43,045 42,680 42,680 0.07%
  YoY % -28.65% 38.91% 0.10% 0.25% 0.86% 0.00% -
  Horiz. % 100.31% 140.58% 101.20% 101.10% 100.86% 100.00% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
NP Margin -2.92 % -0.91 % -6.76 % 19.13 % -76.20 % - % -35.94 % -45.23%
  YoY % -220.88% 86.54% -135.34% 125.10% 0.00% 0.00% -
  Horiz. % 8.12% 2.53% 18.81% -53.23% 212.02% 0.00% 100.00%
ROE -1.14 % -0.04 % -2.77 % 6.35 % -18.09 % - % -45.35 % -58.66%
  YoY % -2,750.00% 98.56% -143.62% 135.10% 0.00% 0.00% -
  Horiz. % 2.51% 0.09% 6.11% -14.00% 39.89% 0.00% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
RPS 14.80 8.64 10.65 8.62 13.06 - 98.42 -36.51%
  YoY % 71.30% -18.87% 23.55% -34.00% 0.00% 0.00% -
  Horiz. % 15.04% 8.78% 10.82% 8.76% 13.27% 0.00% 100.00%
EPS -0.32 -0.01 -0.72 1.65 -9.95 0.00 -35.37 -67.65%
  YoY % -3,100.00% 98.61% -143.64% 116.58% 0.00% 0.00% -
  Horiz. % 0.90% 0.03% 2.04% -4.66% 28.13% -0.00% 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 0.2600 0.5500 0.7800 0.7800 -21.78%
  YoY % 7.69% 0.00% 0.00% -52.73% -29.49% 0.00% -
  Horiz. % 35.90% 33.33% 33.33% 33.33% 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 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
RPS 0.90 0.74 0.65 0.53 0.80 - 5.98 -36.50%
  YoY % 21.62% 13.85% 22.64% -33.75% 0.00% 0.00% -
  Horiz. % 15.05% 12.37% 10.87% 8.86% 13.38% 0.00% 100.00%
EPS -0.02 0.00 -0.04 0.10 -0.61 0.00 -2.15 -67.43%
  YoY % 0.00% 0.00% -140.00% 116.39% 0.00% 0.00% -
  Horiz. % 0.93% -0.00% 1.86% -4.65% 28.37% -0.00% 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 0.0171 0.0222 0.0160 0.0160 0.0337 0.0474 0.0474 -21.69%
  YoY % -22.97% 38.75% 0.00% -52.52% -28.90% 0.00% -
  Horiz. % 36.08% 46.84% 33.76% 33.76% 71.10% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Date 30/12/11 30/09/11 30/06/11 30/06/10 31/10/08 31/12/07 31/10/07 -
Price 0.4000 0.4400 0.2300 0.2700 0.7000 1.8400 1.6500 -
P/RPS 2.70 5.09 2.16 0.00 5.36 0.00 1.68 12.05%
  YoY % -46.95% 135.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.71% 302.98% 128.57% 0.00% 319.05% 0.00% 100.00%
P/EPS -125.00 -4,400.00 -31.94 0.00 -7.04 0.00 -4.66 120.08%
  YoY % 97.16% -13,675.83% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,682.40% 94,420.61% 685.41% -0.00% 151.07% -0.00% 100.00%
EY -0.80 -0.02 -3.13 0.00 -14.21 0.00 -21.44 -54.55%
  YoY % -3,900.00% 99.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3.73% 0.09% 14.60% -0.00% 66.28% -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 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 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Date 23/02/12 22/11/11 24/08/11 23/08/10 22/12/08 - 28/12/07 -
Price 0.4000 0.4400 0.3200 0.2000 0.7000 0.0000 1.8300 -
P/RPS 2.70 5.09 3.00 0.00 5.36 0.00 1.86 9.35%
  YoY % -46.95% 69.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.16% 273.66% 161.29% 0.00% 288.17% 0.00% 100.00%
P/EPS -125.00 -4,400.00 -44.44 0.00 -7.04 0.00 -5.17 114.67%
  YoY % 97.16% -9,800.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,417.79% 85,106.38% 859.57% -0.00% 136.17% -0.00% 100.00%
EY -0.80 -0.02 -2.25 0.00 -14.21 0.00 -19.33 -53.41%
  YoY % -3,900.00% 99.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4.14% 0.10% 11.64% -0.00% 73.51% -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.
 


 

1992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7450.00 
 KOTRA 2.240.00 
 UCREST 0.1150.00 
 EITA 1.430.00 
 PUC 0.0450.00 
 WILLOW 0.540.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.2150.00 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
5. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
6. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
7. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
8. Report: Najib claims signed SD to back new government but with condition save malaysia!!!
Partners & Brokers