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 - 683,333
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.
 


 

218  266  536  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 SAPNRG 0.28-0.01 
 KNM 0.405+0.01 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.0950.00 
 MNC 0.115+0.005 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers