Highlights

[NICE] YoY Quarter Result on 2008-12-31 [#4]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 03-Mar-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     89.89%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
Revenue 5,190 5,468 2,973 6,831 49,540 56,517 25,084 -14.34%
  YoY % -5.08% 83.92% -56.48% -86.21% -12.34% 125.31% -
  Horiz. % 20.69% 21.80% 11.85% 27.23% 197.50% 225.31% 100.00%
PBT -6,940 -866 -2,014 -433 -794 356 1,298 -
  YoY % -701.39% 57.00% -365.13% 45.47% -323.03% -72.57% -
  Horiz. % -534.67% -66.72% -155.16% -33.36% -61.17% 27.43% 100.00%
Tax 0 0 513 0 418 -335 -320 -
  YoY % 0.00% 0.00% 0.00% 0.00% 224.78% -4.69% -
  Horiz. % -0.00% -0.00% -160.31% -0.00% -130.62% 104.69% 100.00%
NP -6,940 -866 -1,501 -433 -376 21 978 -
  YoY % -701.39% 42.31% -246.65% -15.16% -1,890.48% -97.85% -
  Horiz. % -709.61% -88.55% -153.48% -44.27% -38.45% 2.15% 100.00%
NP to SH -6,283 -732 -1,501 -433 -376 21 978 -
  YoY % -758.33% 51.23% -246.65% -15.16% -1,890.48% -97.85% -
  Horiz. % -642.43% -74.85% -153.48% -44.27% -38.45% 2.15% 100.00%
Tax Rate - % - % - % - % - % 94.10 % 24.65 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 281.74% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 381.74% 100.00%
Total Cost 12,130 6,334 4,474 7,264 49,916 56,496 24,106 -6.53%
  YoY % 91.51% 41.57% -38.41% -85.45% -11.65% 134.36% -
  Horiz. % 50.32% 26.28% 18.56% 30.13% 207.07% 234.36% 100.00%
Net Worth 9,448 16,529 15,053 22,948 50,968 51,239 53,490 -15.67%
  YoY % -42.84% 9.81% -34.41% -54.97% -0.53% -4.21% -
  Horiz. % 17.66% 30.90% 28.14% 42.90% 95.29% 95.79% 100.00%
Dividend
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
Div - - - - - - 1,197 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 122.45 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
Net Worth 9,448 16,529 15,053 22,948 50,968 51,239 53,490 -15.67%
  YoY % -42.84% 9.81% -34.41% -54.97% -0.53% -4.21% -
  Horiz. % 17.66% 30.90% 28.14% 42.90% 95.29% 95.79% 100.00%
NOSH 118,101 118,064 43,008 43,300 41,777 41,999 39,918 11.25%
  YoY % 0.03% 174.51% -0.67% 3.64% -0.53% 5.21% -
  Horiz. % 295.86% 295.76% 107.74% 108.47% 104.66% 105.21% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
NP Margin -133.72 % -15.84 % -50.49 % -6.34 % -0.76 % 0.04 % 3.90 % -
  YoY % -744.19% 68.63% -696.37% -734.21% -2,000.00% -98.97% -
  Horiz. % -3,428.72% -406.15% -1,294.62% -162.56% -19.49% 1.03% 100.00%
ROE -66.50 % -4.43 % -9.97 % -1.89 % -0.74 % 0.04 % 1.83 % -
  YoY % -1,401.13% 55.57% -427.51% -155.41% -1,950.00% -97.81% -
  Horiz. % -3,633.88% -242.08% -544.81% -103.28% -40.44% 2.19% 100.00%
Per Share
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
RPS 4.39 4.63 6.91 15.78 118.58 134.56 62.84 -23.01%
  YoY % -5.18% -33.00% -56.21% -86.69% -11.88% 114.13% -
  Horiz. % 6.99% 7.37% 11.00% 25.11% 188.70% 214.13% 100.00%
EPS -5.32 -0.62 -3.49 -1.00 -0.90 0.05 2.45 -
  YoY % -758.06% 82.23% -249.00% -11.11% -1,900.00% -97.96% -
  Horiz. % -217.14% -25.31% -142.45% -40.82% -36.73% 2.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0800 0.1400 0.3500 0.5300 1.2200 1.2200 1.3400 -24.19%
  YoY % -42.86% -60.00% -33.96% -56.56% 0.00% -8.96% -
  Horiz. % 5.97% 10.45% 26.12% 39.55% 91.04% 91.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
RPS 0.74 0.78 0.42 0.97 7.05 8.05 3.57 -14.33%
  YoY % -5.13% 85.71% -56.70% -86.24% -12.42% 125.49% -
  Horiz. % 20.73% 21.85% 11.76% 27.17% 197.48% 225.49% 100.00%
EPS -0.89 -0.10 -0.21 -0.06 -0.05 0.00 0.14 -
  YoY % -790.00% 52.38% -250.00% -20.00% 0.00% 0.00% -
  Horiz. % -635.71% -71.43% -150.00% -42.86% -35.71% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0135 0.0235 0.0214 0.0327 0.0726 0.0729 0.0762 -15.64%
  YoY % -42.55% 9.81% -34.56% -54.96% -0.41% -4.33% -
  Horiz. % 17.72% 30.84% 28.08% 42.91% 95.28% 95.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
Date 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 -
Price 0.1250 0.1200 0.8500 0.6900 2.5000 3.3600 1.3800 -
P/RPS 2.84 2.59 12.30 0.00 2.11 2.50 2.20 2.54%
  YoY % 9.65% -78.94% 0.00% 0.00% -15.60% 13.64% -
  Horiz. % 129.09% 117.73% 559.09% 0.00% 95.91% 113.64% 100.00%
P/EPS -2.35 -19.35 -24.36 0.00 -277.78 6,720.00 56.33 -
  YoY % 87.86% 20.57% 0.00% 0.00% -104.13% 11,829.70% -
  Horiz. % -4.17% -34.35% -43.25% 0.00% -493.13% 11,929.70% 100.00%
EY -42.56 -5.17 -4.11 0.00 -0.36 0.01 1.78 -
  YoY % -723.21% -25.79% 0.00% 0.00% -3,700.00% -99.44% -
  Horiz. % -2,391.01% -290.45% -230.90% 0.00% -20.22% 0.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.56 0.86 2.43 1.30 2.05 2.75 1.03 4.16%
  YoY % 81.40% -64.61% 86.92% -36.59% -25.45% 166.99% -
  Horiz. % 151.46% 83.50% 235.92% 126.21% 199.03% 266.99% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
Date 28/02/14 28/02/13 24/02/10 03/03/09 27/12/06 28/12/05 30/12/03 -
Price 0.1100 0.0750 0.9900 0.6500 2.4400 4.7600 1.2800 -
P/RPS 2.50 1.62 14.32 0.00 2.06 3.54 2.04 2.02%
  YoY % 54.32% -88.69% 0.00% 0.00% -41.81% 73.53% -
  Horiz. % 122.55% 79.41% 701.96% 0.00% 100.98% 173.53% 100.00%
P/EPS -2.07 -12.10 -28.37 0.00 -271.11 9,520.00 52.24 -
  YoY % 82.89% 57.35% 0.00% 0.00% -102.85% 18,123.58% -
  Horiz. % -3.96% -23.16% -54.31% 0.00% -518.97% 18,223.58% 100.00%
EY -48.36 -8.27 -3.53 0.00 -0.37 0.01 1.91 -
  YoY % -484.76% -134.28% 0.00% 0.00% -3,800.00% -99.48% -
  Horiz. % -2,531.94% -432.98% -184.82% 0.00% -19.37% 0.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.34 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.38 0.54 2.83 1.23 2.00 3.90 0.96 3.63%
  YoY % 155.56% -80.92% 130.08% -38.50% -48.72% 306.25% -
  Horiz. % 143.75% 56.25% 294.79% 128.12% 208.33% 406.25% 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. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers