Highlights

[NICE] YoY Quarter Result on 2007-07-31 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 17-Sep-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2007
Quarter 31-Jul-2007  [#3]
Profit Trend QoQ -     -74.81%    YoY -     26.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 2,616 0 3,292 51,621 50,883 9,136 13,590 -27.29%
  YoY % 0.00% 0.00% -93.62% 1.45% 456.95% -32.77% -
  Horiz. % 19.25% 0.00% 24.22% 379.85% 374.42% 67.23% 100.00%
PBT 104 0 -2,324 -1,131 -1,549 169 250 -15.60%
  YoY % 0.00% 0.00% -105.48% 26.99% -1,016.57% -32.40% -
  Horiz. % 41.60% 0.00% -929.60% -452.40% -619.60% 67.60% 100.00%
Tax 0 0 -4 0 0 0 -36 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% 11.11% -0.00% -0.00% -0.00% 100.00%
NP 104 0 -2,328 -1,131 -1,549 169 214 -13.03%
  YoY % 0.00% 0.00% -105.84% 26.99% -1,016.57% -21.03% -
  Horiz. % 48.60% 0.00% -1,087.85% -528.50% -723.83% 78.97% 100.00%
NP to SH 104 0 -2,328 -1,131 -1,549 169 214 -13.03%
  YoY % 0.00% 0.00% -105.84% 26.99% -1,016.57% -21.03% -
  Horiz. % 48.60% 0.00% -1,087.85% -528.50% -723.83% 78.97% 100.00%
Tax Rate - % - % - % - % - % - % 14.40 % -
  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 2,512 0 5,620 52,752 52,432 8,967 13,376 -27.64%
  YoY % 0.00% 0.00% -89.35% 0.61% 484.72% -32.96% -
  Horiz. % 18.78% 0.00% 42.02% 394.38% 391.99% 67.04% 100.00%
Net Worth 17,333 - 26,249 48,471 51,354 48,688 47,951 -17.87%
  YoY % 0.00% 0.00% -45.85% -5.61% 5.48% 1.54% -
  Horiz. % 36.15% 0.00% 54.74% 101.08% 107.10% 101.54% 100.00%
Dividend
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 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
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 17,333 - 26,249 48,471 51,354 48,688 47,951 -17.87%
  YoY % 0.00% 0.00% -45.85% -5.61% 5.48% 1.54% -
  Horiz. % 36.15% 0.00% 54.74% 101.08% 107.10% 101.54% 100.00%
NOSH 43,333 43,031 43,031 42,518 41,752 40,238 39,629 1.74%
  YoY % 0.70% 0.00% 1.21% 1.84% 3.76% 1.54% -
  Horiz. % 109.35% 108.58% 108.58% 107.29% 105.36% 101.54% 100.00%
Ratio Analysis
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 3.98 % - % -70.72 % -2.19 % -3.04 % 1.85 % 1.57 % 19.71%
  YoY % 0.00% 0.00% -3,129.22% 27.96% -264.32% 17.83% -
  Horiz. % 253.50% 0.00% -4,504.46% -139.49% -193.63% 117.83% 100.00%
ROE 0.60 % - % -8.87 % -2.33 % -3.02 % 0.35 % 0.45 % 5.72%
  YoY % 0.00% 0.00% -280.69% 22.85% -962.86% -22.22% -
  Horiz. % 133.33% 0.00% -1,971.11% -517.78% -671.11% 77.78% 100.00%
Per Share
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 6.04 - 7.65 121.41 121.87 22.70 34.29 -28.53%
  YoY % 0.00% 0.00% -93.70% -0.38% 436.87% -33.80% -
  Horiz. % 17.61% 0.00% 22.31% 354.07% 355.41% 66.20% 100.00%
EPS 0.24 0.00 -5.41 -2.66 -3.71 0.42 0.54 -14.52%
  YoY % 0.00% 0.00% -103.38% 28.30% -983.33% -22.22% -
  Horiz. % 44.44% 0.00% -1,001.85% -492.59% -687.04% 77.78% 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 0.4000 - 0.6100 1.1400 1.2300 1.2100 1.2100 -19.27%
  YoY % 0.00% 0.00% -46.49% -7.32% 1.65% 0.00% -
  Horiz. % 33.06% 0.00% 50.41% 94.21% 101.65% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 0.37 - 0.47 7.35 7.24 1.30 1.93 -27.35%
  YoY % 0.00% 0.00% -93.61% 1.52% 456.92% -32.64% -
  Horiz. % 19.17% 0.00% 24.35% 380.83% 375.13% 67.36% 100.00%
EPS 0.01 0.00 -0.33 -0.16 -0.22 0.02 0.03 -19.14%
  YoY % 0.00% 0.00% -106.25% 27.27% -1,200.00% -33.33% -
  Horiz. % 33.33% 0.00% -1,100.00% -533.33% -733.33% 66.67% 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 0.0247 - 0.0374 0.0690 0.0731 0.0693 0.0683 -17.86%
  YoY % 0.00% 0.00% -45.80% -5.61% 5.48% 1.46% -
  Horiz. % 36.16% 0.00% 54.76% 101.02% 107.03% 101.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/09 30/09/08 30/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.9000 0.7000 1.2500 1.9500 3.5800 2.8600 1.0700 -
P/RPS 14.91 0.00 16.34 1.61 2.94 12.60 3.12 35.33%
  YoY % 0.00% 0.00% 914.91% -45.24% -76.67% 303.85% -
  Horiz. % 477.88% 0.00% 523.72% 51.60% 94.23% 403.85% 100.00%
P/EPS 375.00 0.00 -23.11 -73.31 -96.50 680.95 198.15 13.13%
  YoY % 0.00% 0.00% 68.48% 24.03% -114.17% 243.65% -
  Horiz. % 189.25% 0.00% -11.66% -37.00% -48.70% 343.65% 100.00%
EY 0.27 0.00 -4.33 -1.36 -1.04 0.15 0.50 -11.24%
  YoY % 0.00% 0.00% -218.38% -30.77% -793.33% -70.00% -
  Horiz. % 54.00% 0.00% -866.00% -272.00% -208.00% 30.00% 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 2.25 0.00 2.05 1.71 2.91 2.36 0.88 19.91%
  YoY % 0.00% 0.00% 19.88% -41.24% 23.31% 168.18% -
  Horiz. % 255.68% 0.00% 232.95% 194.32% 330.68% 268.18% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 23/11/09 - 29/09/08 17/09/07 27/09/06 27/09/05 28/09/04 -
Price 1.1000 0.0000 0.6900 1.8000 2.6000 2.8900 0.9000 -
P/RPS 18.22 0.00 9.02 1.48 2.13 12.73 2.62 45.52%
  YoY % 0.00% 0.00% 509.46% -30.52% -83.27% 385.88% -
  Horiz. % 695.42% 0.00% 344.27% 56.49% 81.30% 485.88% 100.00%
P/EPS 458.33 0.00 -12.75 -67.67 -70.08 688.10 166.67 21.61%
  YoY % 0.00% 0.00% 81.16% 3.44% -110.18% 312.85% -
  Horiz. % 274.99% 0.00% -7.65% -40.60% -42.05% 412.85% 100.00%
EY 0.22 0.00 -7.84 -1.48 -1.43 0.15 0.60 -17.64%
  YoY % 0.00% 0.00% -429.73% -3.50% -1,053.33% -75.00% -
  Horiz. % 36.67% 0.00% -1,306.67% -246.67% -238.33% 25.00% 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 2.75 0.00 1.13 1.58 2.11 2.39 0.74 28.91%
  YoY % 0.00% 0.00% -28.48% -25.12% -11.72% 222.97% -
  Horiz. % 371.62% 0.00% 152.70% 213.51% 285.14% 322.97% 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.
 


 

1930 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.780.00 
 KOTRA 1.780.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.0750.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.2150.00 
 3A 0.8550.00 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
6. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers