Highlights

[NICE] YoY TTM Result on 2008-09-30 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 23-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     0.00%    YoY -     0.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 CAGR
Revenue 24,411 17,978 18,406 24,793 24,793 199,124 236,186 -30.77%
  YoY % 35.78% -2.33% -25.76% 0.00% -87.55% -15.69% -
  Horiz. % 10.34% 7.61% 7.79% 10.50% 10.50% 84.31% 100.00%
PBT -2,534 7,346 -6,211 -6,092 -6,092 -3,622 1,598 -
  YoY % -134.49% 218.27% -1.95% 0.00% -68.19% -326.66% -
  Horiz. % -158.57% 459.70% -388.67% -381.23% -381.23% -226.66% 100.00%
Tax -20 -84 0 -81 -81 406 -998 -46.92%
  YoY % 76.19% 0.00% 0.00% 0.00% -119.95% 140.68% -
  Horiz. % 2.00% 8.42% -0.00% 8.12% 8.12% -40.68% 100.00%
NP -2,554 7,262 -6,211 -6,173 -6,173 -3,216 600 -
  YoY % -135.17% 216.92% -0.62% 0.00% -91.95% -636.00% -
  Horiz. % -425.67% 1,210.33% -1,035.17% -1,028.83% -1,028.83% -536.00% 100.00%
NP to SH -1,942 7,264 -6,211 -6,173 -6,173 -3,216 600 -
  YoY % -126.73% 216.95% -0.62% 0.00% -91.95% -636.00% -
  Horiz. % -323.67% 1,210.67% -1,035.17% -1,028.83% -1,028.83% -536.00% 100.00%
Tax Rate - % 1.14 % - % - % - % - % 62.45 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.83% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 26,965 10,716 24,617 30,966 30,966 202,340 235,586 -29.61%
  YoY % 151.63% -56.47% -20.50% 0.00% -84.70% -14.11% -
  Horiz. % 11.45% 4.55% 10.45% 13.14% 13.14% 85.89% 100.00%
Net Worth 13,158 11,019 17,333 - 26,249 48,471 51,354 -19.80%
  YoY % 19.42% -36.43% 0.00% 0.00% -45.85% -5.61% -
  Horiz. % 25.62% 21.46% 33.75% 0.00% 51.11% 94.39% 100.00%
Dividend
30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 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
30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 13,158 11,019 17,333 - 26,249 48,471 51,354 -19.80%
  YoY % 19.42% -36.43% 0.00% 0.00% -45.85% -5.61% -
  Horiz. % 25.62% 21.46% 33.75% 0.00% 51.11% 94.39% 100.00%
NOSH 87,724 42,380 43,333 43,031 43,031 42,518 41,752 12.78%
  YoY % 106.99% -2.20% 0.70% 0.00% 1.21% 1.84% -
  Horiz. % 210.11% 101.51% 103.79% 103.06% 103.06% 101.84% 100.00%
Ratio Analysis
30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 CAGR
NP Margin -10.46 % 40.39 % -33.74 % -24.90 % -24.90 % -1.62 % 0.25 % -
  YoY % -125.90% 219.71% -35.50% 0.00% -1,437.04% -748.00% -
  Horiz. % -4,184.00% 16,156.00% -13,496.00% -9,960.00% -9,960.00% -648.00% 100.00%
ROE -14.76 % 65.92 % -35.83 % - % -23.52 % -6.63 % 1.17 % -
  YoY % -122.39% 283.98% 0.00% 0.00% -254.75% -666.67% -
  Horiz. % -1,261.54% 5,634.19% -3,062.39% 0.00% -2,010.26% -566.67% 100.00%
Per Share
30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 CAGR
RPS 27.83 42.42 42.48 57.62 57.62 468.32 565.69 -38.61%
  YoY % -34.39% -0.14% -26.28% 0.00% -87.70% -17.21% -
  Horiz. % 4.92% 7.50% 7.51% 10.19% 10.19% 82.79% 100.00%
EPS -2.21 17.14 -14.33 -14.35 -14.35 -7.56 1.44 -
  YoY % -112.89% 219.61% 0.14% 0.00% -89.81% -625.00% -
  Horiz. % -153.47% 1,190.28% -995.14% -996.53% -996.53% -525.00% 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 0.1500 0.2600 0.4000 - 0.6100 1.1400 1.2300 -28.89%
  YoY % -42.31% -35.00% 0.00% 0.00% -46.49% -7.32% -
  Horiz. % 12.20% 21.14% 32.52% 0.00% 49.59% 92.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 CAGR
RPS 3.48 2.56 2.62 3.53 3.53 28.35 33.62 -30.75%
  YoY % 35.94% -2.29% -25.78% 0.00% -87.55% -15.68% -
  Horiz. % 10.35% 7.61% 7.79% 10.50% 10.50% 84.32% 100.00%
EPS -0.28 1.03 -0.88 -0.88 -0.88 -0.46 0.09 -
  YoY % -127.18% 217.05% 0.00% 0.00% -91.30% -611.11% -
  Horiz. % -311.11% 1,144.44% -977.78% -977.78% -977.78% -511.11% 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 0.0187 0.0157 0.0247 - 0.0374 0.0690 0.0731 -19.82%
  YoY % 19.11% -36.44% 0.00% 0.00% -45.80% -5.61% -
  Horiz. % 25.58% 21.48% 33.79% 0.00% 51.16% 94.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 31/03/11 30/09/09 30/09/08 30/07/08 31/07/07 31/07/06 -
Price 0.1200 0.1500 0.9000 0.7000 1.2500 1.9500 3.5800 -
P/RPS 0.43 0.35 2.12 1.21 2.17 0.42 0.63 -6.00%
  YoY % 22.86% -83.49% 75.21% -44.24% 416.67% -33.33% -
  Horiz. % 68.25% 55.56% 336.51% 192.06% 344.44% 66.67% 100.00%
P/EPS -5.42 0.88 -6.28 -4.88 -8.71 -25.78 249.12 -
  YoY % -715.91% 114.01% -28.69% 43.97% 66.21% -110.35% -
  Horiz. % -2.18% 0.35% -2.52% -1.96% -3.50% -10.35% 100.00%
EY -18.45 114.27 -15.93 -20.49 -11.48 -3.88 0.40 -
  YoY % -116.15% 817.33% 22.25% -78.48% -195.88% -1,070.00% -
  Horiz. % -4,612.50% 28,567.50% -3,982.50% -5,122.50% -2,870.00% -970.00% 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 0.80 0.58 2.25 0.00 2.05 1.71 2.91 -18.88%
  YoY % 37.93% -74.22% 0.00% 0.00% 19.88% -41.24% -
  Horiz. % 27.49% 19.93% 77.32% 0.00% 70.45% 58.76% 100.00%
Price Multiplier on Announcement Date
30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 31/07/06 CAGR
Date 30/11/12 06/05/11 23/11/09 - - 17/09/07 27/09/06 -
Price 0.1300 0.2000 1.1000 0.0000 0.0000 1.8000 2.6000 -
P/RPS 0.47 0.47 2.59 0.00 0.00 0.38 0.46 0.35%
  YoY % 0.00% -81.85% 0.00% 0.00% 0.00% -17.39% -
  Horiz. % 102.17% 102.17% 563.04% 0.00% 0.00% 82.61% 100.00%
P/EPS -5.87 1.17 -7.67 0.00 0.00 -23.80 180.93 -
  YoY % -601.71% 115.25% 0.00% 0.00% 0.00% -113.15% -
  Horiz. % -3.24% 0.65% -4.24% 0.00% 0.00% -13.15% 100.00%
EY -17.03 85.70 -13.03 0.00 0.00 -4.20 0.55 -
  YoY % -119.87% 757.71% 0.00% 0.00% 0.00% -863.64% -
  Horiz. % -3,096.36% 15,581.82% -2,369.09% 0.00% 0.00% -763.64% 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 0.87 0.77 2.75 0.00 0.00 1.58 2.11 -13.37%
  YoY % 12.99% -72.00% 0.00% 0.00% 0.00% -25.12% -
  Horiz. % 41.23% 36.49% 130.33% 0.00% 0.00% 74.88% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers