Highlights

[NICE] YoY Quarter Result on 2009-12-31 [#4]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -1,543.27%    YoY -     -246.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
Revenue 6,674 5,190 5,468 2,973 6,831 49,540 56,517 -19.82%
  YoY % 28.59% -5.08% 83.92% -56.48% -86.21% -12.34% -
  Horiz. % 11.81% 9.18% 9.67% 5.26% 12.09% 87.66% 100.00%
PBT -1,633 -6,940 -866 -2,014 -433 -794 356 -
  YoY % 76.47% -701.39% 57.00% -365.13% 45.47% -323.03% -
  Horiz. % -458.71% -1,949.44% -243.26% -565.73% -121.63% -223.03% 100.00%
Tax 0 0 0 513 0 418 -335 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 224.78% -
  Horiz. % -0.00% -0.00% -0.00% -153.13% -0.00% -124.78% 100.00%
NP -1,633 -6,940 -866 -1,501 -433 -376 21 -
  YoY % 76.47% -701.39% 42.31% -246.65% -15.16% -1,890.48% -
  Horiz. % -7,776.19% -33,047.62% -4,123.81% -7,147.62% -2,061.90% -1,790.48% 100.00%
NP to SH -681 -6,283 -732 -1,501 -433 -376 21 -
  YoY % 89.16% -758.33% 51.23% -246.65% -15.16% -1,890.48% -
  Horiz. % -3,242.86% -29,919.05% -3,485.71% -7,147.62% -2,061.90% -1,790.48% 100.00%
Tax Rate - % - % - % - % - % - % 94.10 % -
  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%
Total Cost 8,307 12,130 6,334 4,474 7,264 49,916 56,496 -17.99%
  YoY % -31.52% 91.51% 41.57% -38.41% -85.45% -11.65% -
  Horiz. % 14.70% 21.47% 11.21% 7.92% 12.86% 88.35% 100.00%
Net Worth 13,096 9,448 16,529 15,053 22,948 50,968 51,239 -13.16%
  YoY % 38.61% -42.84% 9.81% -34.41% -54.97% -0.53% -
  Horiz. % 25.56% 18.44% 32.26% 29.38% 44.79% 99.47% 100.00%
Dividend
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 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
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
Net Worth 13,096 9,448 16,529 15,053 22,948 50,968 51,239 -13.16%
  YoY % 38.61% -42.84% 9.81% -34.41% -54.97% -0.53% -
  Horiz. % 25.56% 18.44% 32.26% 29.38% 44.79% 99.47% 100.00%
NOSH 261,923 118,101 118,064 43,008 43,300 41,777 41,999 20.84%
  YoY % 121.78% 0.03% 174.51% -0.67% 3.64% -0.53% -
  Horiz. % 623.63% 281.19% 281.11% 102.40% 103.10% 99.47% 100.00%
Ratio Analysis
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
NP Margin -24.47 % -133.72 % -15.84 % -50.49 % -6.34 % -0.76 % 0.04 % -
  YoY % 81.70% -744.19% 68.63% -696.37% -734.21% -2,000.00% -
  Horiz. % -61,175.00% -334,300.00% -39,600.00% -126,225.02% -15,850.00% -1,900.00% 100.00%
ROE -5.20 % -66.50 % -4.43 % -9.97 % -1.89 % -0.74 % 0.04 % -
  YoY % 92.18% -1,401.13% 55.57% -427.51% -155.41% -1,950.00% -
  Horiz. % -13,000.00% -166,250.00% -11,075.00% -24,925.00% -4,725.00% -1,850.00% 100.00%
Per Share
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
RPS 2.55 4.39 4.63 6.91 15.78 118.58 134.56 -33.65%
  YoY % -41.91% -5.18% -33.00% -56.21% -86.69% -11.88% -
  Horiz. % 1.90% 3.26% 3.44% 5.14% 11.73% 88.12% 100.00%
EPS -0.26 -5.32 -0.62 -3.49 -1.00 -0.90 0.05 -
  YoY % 95.11% -758.06% 82.23% -249.00% -11.11% -1,900.00% -
  Horiz. % -520.00% -10,640.00% -1,240.00% -6,980.00% -2,000.00% -1,800.00% 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 0.0500 0.0800 0.1400 0.3500 0.5300 1.2200 1.2200 -28.14%
  YoY % -37.50% -42.86% -60.00% -33.96% -56.56% 0.00% -
  Horiz. % 4.10% 6.56% 11.48% 28.69% 43.44% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
RPS 0.95 0.74 0.78 0.42 0.97 7.05 8.05 -19.83%
  YoY % 28.38% -5.13% 85.71% -56.70% -86.24% -12.42% -
  Horiz. % 11.80% 9.19% 9.69% 5.22% 12.05% 87.58% 100.00%
EPS -0.10 -0.89 -0.10 -0.21 -0.06 -0.05 0.00 -
  YoY % 88.76% -790.00% 52.38% -250.00% -20.00% 0.00% -
  Horiz. % 200.00% 1,780.00% 200.00% 420.00% 120.00% 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 0.0186 0.0135 0.0235 0.0214 0.0327 0.0726 0.0729 -13.18%
  YoY % 37.78% -42.55% 9.81% -34.56% -54.96% -0.41% -
  Horiz. % 25.51% 18.52% 32.24% 29.36% 44.86% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
Date 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 -
Price 0.1250 0.1250 0.1200 0.8500 0.6900 2.5000 3.3600 -
P/RPS 0.00 2.84 2.59 12.30 0.00 2.11 2.50 -
  YoY % 0.00% 9.65% -78.94% 0.00% 0.00% -15.60% -
  Horiz. % 0.00% 113.60% 103.60% 492.00% 0.00% 84.40% 100.00%
P/EPS 0.00 -2.35 -19.35 -24.36 0.00 -277.78 6,720.00 -
  YoY % 0.00% 87.86% 20.57% 0.00% 0.00% -104.13% -
  Horiz. % 0.00% -0.03% -0.29% -0.36% 0.00% -4.13% 100.00%
EY 0.00 -42.56 -5.17 -4.11 0.00 -0.36 0.01 -
  YoY % 0.00% -723.21% -25.79% 0.00% 0.00% -3,700.00% -
  Horiz. % 0.00% -425,600.00% -51,700.00% -41,100.00% 0.00% -3,600.00% 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 2.50 1.56 0.86 2.43 1.30 2.05 2.75 -0.98%
  YoY % 60.26% 81.40% -64.61% 86.92% -36.59% -25.45% -
  Horiz. % 90.91% 56.73% 31.27% 88.36% 47.27% 74.55% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
Date 30/10/15 28/02/14 28/02/13 24/02/10 03/03/09 27/12/06 28/12/05 -
Price 0.1050 0.1100 0.0750 0.9900 0.6500 2.4400 4.7600 -
P/RPS 0.00 2.50 1.62 14.32 0.00 2.06 3.54 -
  YoY % 0.00% 54.32% -88.69% 0.00% 0.00% -41.81% -
  Horiz. % 0.00% 70.62% 45.76% 404.52% 0.00% 58.19% 100.00%
P/EPS 0.00 -2.07 -12.10 -28.37 0.00 -271.11 9,520.00 -
  YoY % 0.00% 82.89% 57.35% 0.00% 0.00% -102.85% -
  Horiz. % 0.00% -0.02% -0.13% -0.30% 0.00% -2.85% 100.00%
EY 0.00 -48.36 -8.27 -3.53 0.00 -0.37 0.01 -
  YoY % 0.00% -484.76% -134.28% 0.00% 0.00% -3,800.00% -
  Horiz. % 0.00% -483,600.00% -82,700.01% -35,300.00% 0.00% -3,700.00% 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 2.10 1.38 0.54 2.83 1.23 2.00 3.90 -6.20%
  YoY % 52.17% 155.56% -80.92% 130.08% -38.50% -48.72% -
  Horiz. % 53.85% 35.38% 13.85% 72.56% 31.54% 51.28% 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.
 


 

369  308  494  697 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MESTRON 0.165-0.035 
 GREATEC 0.99+0.09 
 HSI-H6Q 0.415-0.055 
 HSI-C5J 0.185+0.045 
 HSI-H6N 0.155-0.04 
 EKOVEST 0.84+0.005 
 HPMT 0.45+0.01 
 ARMADA 0.20-0.005 
 HSI-C5P 0.27+0.04 
 MYEG 1.42+0.03 
Partners & Brokers