Highlights

[NICE] YoY Quarter Result on 2005-10-31 [#4]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 28-Dec-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2005
Quarter 31-Oct-2005  [#4]
Profit Trend QoQ -     -87.57%    YoY -     113.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
Revenue 2,973 6,831 49,540 56,517 25,084 10,776 31,580 -28.07%
  YoY % -56.48% -86.21% -12.34% 125.31% 132.78% -65.88% -
  Horiz. % 9.41% 21.63% 156.87% 178.96% 79.43% 34.12% 100.00%
PBT -2,014 -433 -794 356 1,298 547 1,682 -
  YoY % -365.13% 45.47% -323.03% -72.57% 137.29% -67.48% -
  Horiz. % -119.74% -25.74% -47.21% 21.17% 77.17% 32.52% 100.00%
Tax 513 0 418 -335 -320 -705 -986 -
  YoY % 0.00% 0.00% 224.78% -4.69% 54.61% 28.50% -
  Horiz. % -52.03% -0.00% -42.39% 33.98% 32.45% 71.50% 100.00%
NP -1,501 -433 -376 21 978 -158 696 -
  YoY % -246.65% -15.16% -1,890.48% -97.85% 718.99% -122.70% -
  Horiz. % -215.66% -62.21% -54.02% 3.02% 140.52% -22.70% 100.00%
NP to SH -1,501 -433 -376 21 978 -158 696 -
  YoY % -246.65% -15.16% -1,890.48% -97.85% 718.99% -122.70% -
  Horiz. % -215.66% -62.21% -54.02% 3.02% 140.52% -22.70% 100.00%
Tax Rate - % - % - % 94.10 % 24.65 % 128.88 % 58.62 % -
  YoY % 0.00% 0.00% 0.00% 281.74% -80.87% 119.86% -
  Horiz. % 0.00% 0.00% 0.00% 160.53% 42.05% 219.86% 100.00%
Total Cost 4,474 7,264 49,916 56,496 24,106 10,934 30,884 -23.61%
  YoY % -38.41% -85.45% -11.65% 134.36% 120.47% -64.60% -
  Horiz. % 14.49% 23.52% 161.62% 182.93% 78.05% 35.40% 100.00%
Net Worth 15,053 22,948 50,968 51,239 53,490 47,400 4,837,200 -55.28%
  YoY % -34.41% -54.97% -0.53% -4.21% 12.85% -99.02% -
  Horiz. % 0.31% 0.47% 1.05% 1.06% 1.11% 0.98% 100.00%
Dividend
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
Div - - - - 1,197 - 278,400 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.43% 0.00% 100.00%
Div Payout % - % - % - % - % 122.45 % - % 40,000.00 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.31% 0.00% 100.00%
Equity
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
Net Worth 15,053 22,948 50,968 51,239 53,490 47,400 4,837,200 -55.28%
  YoY % -34.41% -54.97% -0.53% -4.21% 12.85% -99.02% -
  Horiz. % 0.31% 0.47% 1.05% 1.06% 1.11% 0.98% 100.00%
NOSH 43,008 43,300 41,777 41,999 39,918 39,499 3,480,000 -45.80%
  YoY % -0.67% 3.64% -0.53% 5.21% 1.06% -98.86% -
  Horiz. % 1.24% 1.24% 1.20% 1.21% 1.15% 1.14% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
NP Margin -50.49 % -6.34 % -0.76 % 0.04 % 3.90 % -1.47 % 2.20 % -
  YoY % -696.37% -734.21% -2,000.00% -98.97% 365.31% -166.82% -
  Horiz. % -2,295.00% -288.18% -34.55% 1.82% 177.27% -66.82% 100.00%
ROE -9.97 % -1.89 % -0.74 % 0.04 % 1.83 % -0.33 % 0.01 % -
  YoY % -427.51% -155.41% -1,950.00% -97.81% 654.55% -3,400.00% -
  Horiz. % -99,700.01% -18,900.00% -7,400.00% 400.00% 18,300.00% -3,300.00% 100.00%
Per Share
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
RPS 6.91 15.78 118.58 134.56 62.84 27.28 0.91 32.66%
  YoY % -56.21% -86.69% -11.88% 114.13% 130.35% 2,897.80% -
  Horiz. % 759.34% 1,734.07% 13,030.77% 14,786.81% 6,905.49% 2,997.80% 100.00%
EPS -3.49 -1.00 -0.90 0.05 2.45 -0.40 0.02 -
  YoY % -249.00% -11.11% -1,900.00% -97.96% 712.50% -2,100.00% -
  Horiz. % -17,450.00% -5,000.00% -4,500.00% 250.00% 12,250.00% -2,000.00% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 8.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 37.50% 0.00% 100.00%
NAPS 0.3500 0.5300 1.2200 1.2200 1.3400 1.2000 1.3900 -17.49%
  YoY % -33.96% -56.56% 0.00% -8.96% 11.67% -13.67% -
  Horiz. % 25.18% 38.13% 87.77% 87.77% 96.40% 86.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
RPS 0.42 0.97 7.05 8.05 3.57 1.53 4.50 -28.15%
  YoY % -56.70% -86.24% -12.42% 125.49% 133.33% -66.00% -
  Horiz. % 9.33% 21.56% 156.67% 178.89% 79.33% 34.00% 100.00%
EPS -0.21 -0.06 -0.05 0.00 0.14 -0.02 0.10 -
  YoY % -250.00% -20.00% 0.00% 0.00% 800.00% -120.00% -
  Horiz. % -210.00% -60.00% -50.00% 0.00% 140.00% -20.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.17 0.00 39.63 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.43% 0.00% 100.00%
NAPS 0.0214 0.0327 0.0726 0.0729 0.0762 0.0675 6.8863 -55.29%
  YoY % -34.56% -54.96% -0.41% -4.33% 12.89% -99.02% -
  Horiz. % 0.31% 0.47% 1.05% 1.06% 1.11% 0.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
Date 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 29/10/04 31/10/02 -
Price 0.8500 0.6900 2.5000 3.3600 1.3800 1.0200 1.2300 -
P/RPS 12.30 0.00 2.11 2.50 2.20 3.74 135.54 -28.43%
  YoY % 0.00% 0.00% -15.60% 13.64% -41.18% -97.24% -
  Horiz. % 9.07% 0.00% 1.56% 1.84% 1.62% 2.76% 100.00%
P/EPS -24.36 0.00 -277.78 6,720.00 56.33 -255.00 6,150.00 -
  YoY % 0.00% 0.00% -104.13% 11,829.70% 122.09% -104.15% -
  Horiz. % -0.40% 0.00% -4.52% 109.27% 0.92% -4.15% 100.00%
EY -4.11 0.00 -0.36 0.01 1.78 -0.39 0.02 -
  YoY % 0.00% 0.00% -3,700.00% -99.44% 556.41% -2,050.00% -
  Horiz. % -20,550.00% 0.00% -1,800.00% 50.00% 8,900.00% -1,950.00% 100.00%
DY 0.00 0.00 0.00 0.00 2.17 0.00 6.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 33.38% 0.00% 100.00%
P/NAPS 2.43 1.30 2.05 2.75 1.03 0.85 0.88 15.21%
  YoY % 86.92% -36.59% -25.45% 166.99% 21.18% -3.41% -
  Horiz. % 276.14% 147.73% 232.95% 312.50% 117.05% 96.59% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 31/10/04 31/10/02 CAGR
Date 24/02/10 03/03/09 27/12/06 28/12/05 30/12/03 27/12/04 30/12/02 -
Price 0.9900 0.6500 2.4400 4.7600 1.2800 1.0000 1.1600 -
P/RPS 14.32 0.00 2.06 3.54 2.04 3.67 127.83 -26.30%
  YoY % 0.00% 0.00% -41.81% 73.53% -44.41% -97.13% -
  Horiz. % 11.20% 0.00% 1.61% 2.77% 1.60% 2.87% 100.00%
P/EPS -28.37 0.00 -271.11 9,520.00 52.24 -250.00 5,800.00 -
  YoY % 0.00% 0.00% -102.85% 18,123.58% 120.90% -104.31% -
  Horiz. % -0.49% 0.00% -4.67% 164.14% 0.90% -4.31% 100.00%
EY -3.53 0.00 -0.37 0.01 1.91 -0.40 0.02 -
  YoY % 0.00% 0.00% -3,800.00% -99.48% 577.50% -2,100.00% -
  Horiz. % -17,650.00% 0.00% -1,850.00% 50.00% 9,550.00% -2,000.00% 100.00%
DY 0.00 0.00 0.00 0.00 2.34 0.00 6.90 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 33.91% 0.00% 100.00%
P/NAPS 2.83 1.23 2.00 3.90 0.96 0.83 0.83 18.65%
  YoY % 130.08% -38.50% -48.72% 306.25% 15.66% 0.00% -
  Horiz. % 340.96% 148.19% 240.96% 469.88% 115.66% 100.00% 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.
 


 

49  140  356  1660 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.14-0.005 
 MYEG 1.36-0.03 
 PUC 0.0950.00 
 DAYANG 1.30-0.03 
 HIBISCS 1.08-0.02 
 HUBLINE 0.055-0.005 
 ORION 0.2150.00 
 HUAAN 0.25-0.005 
Partners & Brokers