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 - 702,433
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. This Stock Will Fly On Monday - Herbert Chua Herbert
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. BULLISH CHARTS - LIIHEN (7089), REVENUE (0200), SAM (9822), HOHUP (5169) & ECONBHD (5253) BursaKakis
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers