Highlights

[NICE] YoY 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 -     105.66%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

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 9,488 3,929 5,570 2,616 0 3,292 51,621 -24.00%
  YoY % 141.49% -29.46% 112.92% 0.00% 0.00% -93.62% -
  Horiz. % 18.38% 7.61% 10.79% 5.07% 0.00% 6.38% 100.00%
PBT -1,197 -1,497 89 104 0 -2,324 -1,131 0.92%
  YoY % 20.04% -1,782.02% -14.42% 0.00% 0.00% -105.48% -
  Horiz. % 105.84% 132.36% -7.87% -9.20% -0.00% 205.48% 100.00%
Tax 0 0 0 0 0 -4 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 100.00% -
NP -1,197 -1,497 89 104 0 -2,328 -1,131 0.92%
  YoY % 20.04% -1,782.02% -14.42% 0.00% 0.00% -105.84% -
  Horiz. % 105.84% 132.36% -7.87% -9.20% -0.00% 205.84% 100.00%
NP to SH -823 -1,272 89 104 0 -2,328 -1,131 -5.02%
  YoY % 35.30% -1,529.21% -14.42% 0.00% 0.00% -105.84% -
  Horiz. % 72.77% 112.47% -7.87% -9.20% -0.00% 205.84% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 10,685 5,426 5,481 2,512 0 5,620 52,752 -22.79%
  YoY % 96.92% -1.00% 118.19% 0.00% 0.00% -89.35% -
  Horiz. % 20.26% 10.29% 10.39% 4.76% 0.00% 10.65% 100.00%
Net Worth 15,284 13,158 11,019 17,333 - 26,249 48,471 -17.05%
  YoY % 16.15% 19.42% -36.43% 0.00% 0.00% -45.85% -
  Horiz. % 31.53% 27.15% 22.73% 35.76% 0.00% 54.15% 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 15,284 13,158 11,019 17,333 - 26,249 48,471 -17.05%
  YoY % 16.15% 19.42% -36.43% 0.00% 0.00% -45.85% -
  Horiz. % 31.53% 27.15% 22.73% 35.76% 0.00% 54.15% 100.00%
NOSH 117,571 87,724 42,380 43,333 43,031 43,031 42,518 17.91%
  YoY % 34.02% 106.99% -2.20% 0.70% 0.00% 1.21% -
  Horiz. % 276.52% 206.32% 99.68% 101.92% 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 -12.62 % -38.10 % 1.60 % 3.98 % - % -70.72 % -2.19 % 32.81%
  YoY % 66.88% -2,481.25% -59.80% 0.00% 0.00% -3,129.22% -
  Horiz. % 576.26% 1,739.73% -73.06% -181.74% 0.00% 3,229.22% 100.00%
ROE -5.38 % -9.67 % 0.81 % 0.60 % - % -8.87 % -2.33 % 14.52%
  YoY % 44.36% -1,293.83% 35.00% 0.00% 0.00% -280.69% -
  Horiz. % 230.90% 415.02% -34.76% -25.75% 0.00% 380.69% 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 8.07 4.48 13.14 6.04 - 7.65 121.41 -35.54%
  YoY % 80.13% -65.91% 117.55% 0.00% 0.00% -93.70% -
  Horiz. % 6.65% 3.69% 10.82% 4.97% 0.00% 6.30% 100.00%
EPS -0.70 -1.45 0.21 0.24 0.00 -5.41 -2.66 -19.45%
  YoY % 51.72% -790.48% -12.50% 0.00% 0.00% -103.38% -
  Horiz. % 26.32% 54.51% -7.89% -9.02% -0.00% 203.38% 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 1.35 0.56 0.79 0.37 - 0.47 7.35 -24.01%
  YoY % 141.07% -29.11% 113.51% 0.00% 0.00% -93.61% -
  Horiz. % 18.37% 7.62% 10.75% 5.03% 0.00% 6.39% 100.00%
EPS -0.12 -0.18 0.01 0.01 0.00 -0.33 -0.16 -4.55%
  YoY % 33.33% -1,900.00% 0.00% 0.00% 0.00% -106.25% -
  Horiz. % 75.00% 112.50% -6.25% -6.25% -0.00% 206.25% 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 0.0187 0.0157 0.0247 - 0.0374 0.0690 -17.03%
  YoY % 16.58% 19.11% -36.44% 0.00% 0.00% -45.80% -
  Horiz. % 31.59% 27.10% 22.75% 35.80% 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 1.86 2.68 1.14 14.91 0.00 16.34 1.61 2.37%
  YoY % -30.60% 135.09% -92.35% 0.00% 0.00% 914.91% -
  Horiz. % 115.53% 166.46% 70.81% 926.09% 0.00% 1,014.91% 100.00%
P/EPS -21.43 -8.28 71.43 375.00 0.00 -23.11 -73.31 -18.07%
  YoY % -158.82% -111.59% -80.95% 0.00% 0.00% 68.48% -
  Horiz. % 29.23% 11.29% -97.44% -511.53% -0.00% 31.52% 100.00%
EY -4.67 -12.08 1.40 0.27 0.00 -4.33 -1.36 22.12%
  YoY % 61.34% -962.86% 418.52% 0.00% 0.00% -218.38% -
  Horiz. % 343.38% 888.24% -102.94% -19.85% -0.00% 318.38% 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 1.80 2.90 1.52 18.22 0.00 9.02 1.48 3.22%
  YoY % -37.93% 90.79% -91.66% 0.00% 0.00% 509.46% -
  Horiz. % 121.62% 195.95% 102.70% 1,231.08% 0.00% 609.46% 100.00%
P/EPS -20.71 -8.97 95.24 458.33 0.00 -12.75 -67.67 -17.45%
  YoY % -130.88% -109.42% -79.22% 0.00% 0.00% 81.16% -
  Horiz. % 30.60% 13.26% -140.74% -677.30% -0.00% 18.84% 100.00%
EY -4.83 -11.15 1.05 0.22 0.00 -7.84 -1.48 21.12%
  YoY % 56.68% -1,161.90% 377.27% 0.00% 0.00% -429.73% -
  Horiz. % 326.35% 753.38% -70.95% -14.86% -0.00% 529.73% 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.
 


 

178  212  469  1315 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.245+0.02 
 HSI-H6P 0.305-0.035 
 HSI-C5J 0.165+0.015 
 GREATEC 0.85+0.04 
 HSI-H6N 0.18-0.04 
 HSI-H6Q 0.45-0.055 
 ARMADA 0.21+0.005 
 EKOVEST 0.84+0.01 
 LAMBO 0.060.00 
 EDUSPEC 0.0350.00 
Partners & Brokers