Highlights

[NICE] YoY TTM Result on 2010-06-30 [#0]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
30-Jun-2010
Profit Trend QoQ -     55.20%    YoY -     80.48%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Revenue 21,690 20,090 18,857 14,815 8,913 151,981 191,589 -40.69%
  YoY % 7.96% 6.54% 27.28% 66.22% -94.14% -20.67% -
  Horiz. % 11.32% 10.49% 9.84% 7.73% 4.65% 79.33% 100.00%
PBT -374 5,628 6,344 -2,541 -6,601 -18,005 -19,055 -61.04%
  YoY % -106.65% -11.29% 349.67% 61.51% 63.34% 5.51% -
  Horiz. % 1.96% -29.54% -33.29% 13.34% 34.64% 94.49% 100.00%
Tax -80 -88 -105 472 -10 1,131 1,119 -
  YoY % 9.09% 16.19% -122.25% 4,820.00% -100.88% 1.07% -
  Horiz. % -7.15% -7.86% -9.38% 42.18% -0.89% 101.07% 100.00%
NP -454 5,540 6,239 -2,069 -6,611 -16,874 -17,936 -58.59%
  YoY % -108.19% -11.20% 401.55% 68.70% 60.82% 5.92% -
  Horiz. % 2.53% -30.89% -34.78% 11.54% 36.86% 94.08% 100.00%
NP to SH -365 5,583 6,241 -2,069 -6,611 -16,874 -17,936 -60.70%
  YoY % -106.54% -10.54% 401.64% 68.70% 60.82% 5.92% -
  Horiz. % 2.04% -31.13% -34.80% 11.54% 36.86% 94.08% 100.00%
Tax Rate - % 1.56 % 1.66 % - % - % - % - % -
  YoY % 0.00% -6.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.98% 100.00% - - - -
Total Cost 22,144 14,550 12,618 16,884 15,524 168,855 209,525 -41.66%
  YoY % 52.19% 15.31% -25.27% 8.76% -90.81% -19.41% -
  Horiz. % 10.57% 6.94% 6.02% 8.06% 7.41% 80.59% 100.00%
Net Worth 11,987 15,599 11,230 11,219 23,674 33,290 33,290 -21.73%
  YoY % -23.16% 38.91% 0.10% -52.61% -28.88% 0.00% -
  Horiz. % 36.01% 46.86% 33.73% 33.70% 71.12% 100.00% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/11 30/09/11 30/06/11 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Net Worth 11,987 15,599 11,230 11,219 23,674 33,290 33,290 -21.73%
  YoY % -23.16% 38.91% 0.10% -52.61% -28.88% 0.00% -
  Horiz. % 36.01% 46.86% 33.73% 33.70% 71.12% 100.00% 100.00%
NOSH 42,812 60,000 43,194 43,151 43,045 42,680 42,680 0.07%
  YoY % -28.65% 38.91% 0.10% 0.25% 0.86% 0.00% -
  Horiz. % 100.31% 140.58% 101.20% 101.10% 100.86% 100.00% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
NP Margin -2.09 % 27.58 % 33.09 % -13.97 % -74.17 % -11.10 % -9.36 % -30.20%
  YoY % -107.58% -16.65% 336.86% 81.16% -568.20% -18.59% -
  Horiz. % 22.33% -294.66% -353.53% 149.25% 792.41% 118.59% 100.00%
ROE -3.04 % 35.79 % 55.57 % -18.44 % -27.92 % -50.69 % -53.88 % -49.81%
  YoY % -108.49% -35.59% 401.36% 33.95% 44.92% 5.92% -
  Horiz. % 5.64% -66.43% -103.14% 34.22% 51.82% 94.08% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
RPS 50.66 33.48 43.66 34.33 20.71 356.09 448.89 -40.74%
  YoY % 51.31% -23.32% 27.18% 65.77% -94.18% -20.67% -
  Horiz. % 11.29% 7.46% 9.73% 7.65% 4.61% 79.33% 100.00%
EPS -0.85 9.31 14.45 -4.79 -15.36 -39.54 -42.02 -60.76%
  YoY % -109.13% -35.57% 401.67% 68.82% 61.15% 5.90% -
  Horiz. % 2.02% -22.16% -34.39% 11.40% 36.55% 94.10% 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 0.2800 0.2600 0.2600 0.2600 0.5500 0.7800 0.7800 -21.78%
  YoY % 7.69% 0.00% 0.00% -52.73% -29.49% 0.00% -
  Horiz. % 35.90% 33.33% 33.33% 33.33% 70.51% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
31/12/11 30/09/11 30/06/11 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
RPS 3.09 2.86 2.68 2.11 1.27 21.64 27.28 -40.69%
  YoY % 8.04% 6.72% 27.01% 66.14% -94.13% -20.67% -
  Horiz. % 11.33% 10.48% 9.82% 7.73% 4.66% 79.33% 100.00%
EPS -0.05 0.79 0.89 -0.29 -0.94 -2.40 -2.55 -61.05%
  YoY % -106.33% -11.24% 406.90% 69.15% 60.83% 5.88% -
  Horiz. % 1.96% -30.98% -34.90% 11.37% 36.86% 94.12% 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 0.0171 0.0222 0.0160 0.0160 0.0337 0.0474 0.0474 -21.69%
  YoY % -22.97% 38.75% 0.00% -52.52% -28.90% 0.00% -
  Horiz. % 36.08% 46.84% 33.76% 33.76% 71.10% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Date 30/12/11 30/09/11 30/06/11 30/06/10 31/10/08 31/12/07 31/10/07 -
Price 0.4000 0.4400 0.2300 0.2700 0.7000 1.8400 1.6500 -
P/RPS 0.79 1.31 0.53 0.79 3.38 0.52 0.37 19.95%
  YoY % -39.69% 147.17% -32.91% -76.63% 550.00% 40.54% -
  Horiz. % 213.51% 354.05% 143.24% 213.51% 913.51% 140.54% 100.00%
P/EPS -46.92 4.73 1.59 -5.63 -4.56 -4.65 -3.93 81.25%
  YoY % -1,091.97% 197.48% 128.24% -23.46% 1.94% -18.32% -
  Horiz. % 1,193.89% -120.36% -40.46% 143.26% 116.03% 118.32% 100.00%
EY -2.13 21.15 62.82 -17.76 -21.94 -21.49 -25.47 -44.85%
  YoY % -110.07% -66.33% 453.72% 19.05% -2.09% 15.63% -
  Horiz. % 8.36% -83.04% -246.64% 69.73% 86.14% 84.37% 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 1.43 1.69 0.88 1.04 1.27 2.36 2.12 -9.01%
  YoY % -15.38% 92.05% -15.38% -18.11% -46.19% 11.32% -
  Horiz. % 67.45% 79.72% 41.51% 49.06% 59.91% 111.32% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 30/06/10 31/10/08 31/12/07 31/10/07 CAGR
Date 23/02/12 22/11/11 24/08/11 23/08/10 - - 28/12/07 -
Price 0.4000 0.4400 0.3200 0.2000 0.0000 0.0000 1.8300 -
P/RPS 0.79 1.31 0.73 0.58 0.00 0.00 0.41 17.03%
  YoY % -39.69% 79.45% 25.86% 0.00% 0.00% 0.00% -
  Horiz. % 192.68% 319.51% 178.05% 141.46% 0.00% 0.00% 100.00%
P/EPS -46.92 4.73 2.21 -4.17 0.00 0.00 -4.35 76.89%
  YoY % -1,091.97% 114.03% 153.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,078.62% -108.74% -50.80% 95.86% -0.00% -0.00% 100.00%
EY -2.13 21.15 45.15 -23.97 0.00 0.00 -22.96 -43.46%
  YoY % -110.07% -53.16% 288.36% 0.00% 0.00% 0.00% -
  Horiz. % 9.28% -92.12% -196.65% 104.40% -0.00% -0.00% 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 1.43 1.69 1.23 0.77 0.00 0.00 2.35 -11.23%
  YoY % -15.38% 37.40% 59.74% 0.00% 0.00% 0.00% -
  Horiz. % 60.85% 71.91% 52.34% 32.77% 0.00% 0.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

349  565  494  856 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 SAPNRG 0.135+0.035 
 AT 0.14+0.02 
 TRIVE 0.025-0.005 
 VELESTO 0.165+0.02 
 LAMBO 0.07-0.005 
 VC 0.11+0.015 
 MTOUCHE 0.12+0.01 
 VIVOCOM 0.05+0.005 
 BORNOIL 0.08-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers