Highlights

[NICE] YoY TTM Result on 2009-09-30 [#3]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 23-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     41.39%    YoY -     -0.62%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
Revenue 36,282 24,411 17,978 18,406 24,793 24,793 199,124 -24.11%
  YoY % 48.63% 35.78% -2.33% -25.76% 0.00% -87.55% -
  Horiz. % 18.22% 12.26% 9.03% 9.24% 12.45% 12.45% 100.00%
PBT -3,740 -2,534 7,346 -6,211 -6,092 -6,092 -3,622 0.52%
  YoY % -47.59% -134.49% 218.27% -1.95% 0.00% -68.19% -
  Horiz. % 103.26% 69.96% -202.82% 171.48% 168.19% 168.19% 100.00%
Tax 0 -20 -84 0 -81 -81 406 -
  YoY % 0.00% 76.19% 0.00% 0.00% 0.00% -119.95% -
  Horiz. % 0.00% -4.93% -20.69% 0.00% -19.95% -19.95% 100.00%
NP -3,740 -2,554 7,262 -6,211 -6,173 -6,173 -3,216 2.48%
  YoY % -46.44% -135.17% 216.92% -0.62% 0.00% -91.95% -
  Horiz. % 116.29% 79.42% -225.81% 193.13% 191.95% 191.95% 100.00%
NP to SH -2,865 -1,942 7,264 -6,211 -6,173 -6,173 -3,216 -1.85%
  YoY % -47.53% -126.73% 216.95% -0.62% 0.00% -91.95% -
  Horiz. % 89.09% 60.39% -225.87% 193.13% 191.95% 191.95% 100.00%
Tax Rate - % - % 1.14 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 40,022 26,965 10,716 24,617 30,966 30,966 202,340 -23.09%
  YoY % 48.42% 151.63% -56.47% -20.50% 0.00% -84.70% -
  Horiz. % 19.78% 13.33% 5.30% 12.17% 15.30% 15.30% 100.00%
Net Worth 15,284 13,158 11,019 17,333 - 26,249 48,471 -17.05%
  YoY % 16.15% 19.42% -36.43% 0.00% 0.00% -45.85% -
  Horiz. % 31.53% 27.15% 22.73% 35.76% 0.00% 54.15% 100.00%
Dividend
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 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
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
Net Worth 15,284 13,158 11,019 17,333 - 26,249 48,471 -17.05%
  YoY % 16.15% 19.42% -36.43% 0.00% 0.00% -45.85% -
  Horiz. % 31.53% 27.15% 22.73% 35.76% 0.00% 54.15% 100.00%
NOSH 117,571 87,724 42,380 43,333 43,031 43,031 42,518 17.91%
  YoY % 34.02% 106.99% -2.20% 0.70% 0.00% 1.21% -
  Horiz. % 276.52% 206.32% 99.68% 101.92% 101.21% 101.21% 100.00%
Ratio Analysis
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
NP Margin -10.31 % -10.46 % 40.39 % -33.74 % -24.90 % -24.90 % -1.62 % 34.96%
  YoY % 1.43% -125.90% 219.71% -35.50% 0.00% -1,437.04% -
  Horiz. % 636.42% 645.68% -2,493.21% 2,082.72% 1,537.04% 1,537.04% 100.00%
ROE -18.74 % -14.76 % 65.92 % -35.83 % - % -23.52 % -6.63 % 18.33%
  YoY % -26.96% -122.39% 283.98% 0.00% 0.00% -254.75% -
  Horiz. % 282.65% 222.62% -994.27% 540.42% 0.00% 354.75% 100.00%
Per Share
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
RPS 30.86 27.83 42.42 42.48 57.62 57.62 468.32 -35.64%
  YoY % 10.89% -34.39% -0.14% -26.28% 0.00% -87.70% -
  Horiz. % 6.59% 5.94% 9.06% 9.07% 12.30% 12.30% 100.00%
EPS -2.44 -2.21 17.14 -14.33 -14.35 -14.35 -7.56 -16.74%
  YoY % -10.41% -112.89% 219.61% 0.14% 0.00% -89.81% -
  Horiz. % 32.28% 29.23% -226.72% 189.55% 189.81% 189.81% 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 0.1300 0.1500 0.2600 0.4000 - 0.6100 1.1400 -29.65%
  YoY % -13.33% -42.31% -35.00% 0.00% 0.00% -46.49% -
  Horiz. % 11.40% 13.16% 22.81% 35.09% 0.00% 53.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 683,333
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
RPS 5.17 3.48 2.56 2.62 3.53 3.53 28.35 -24.10%
  YoY % 48.56% 35.94% -2.29% -25.78% 0.00% -87.55% -
  Horiz. % 18.24% 12.28% 9.03% 9.24% 12.45% 12.45% 100.00%
EPS -0.41 -0.28 1.03 -0.88 -0.88 -0.88 -0.46 -1.85%
  YoY % -46.43% -127.18% 217.05% 0.00% 0.00% -91.30% -
  Horiz. % 89.13% 60.87% -223.91% 191.30% 191.30% 191.30% 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 0.0218 0.0187 0.0157 0.0247 - 0.0374 0.0690 -17.03%
  YoY % 16.58% 19.11% -36.44% 0.00% 0.00% -45.80% -
  Horiz. % 31.59% 27.10% 22.75% 35.80% 0.00% 54.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
Date 30/09/13 28/09/12 31/03/11 30/09/09 30/09/08 30/07/08 31/07/07 -
Price 0.1500 0.1200 0.1500 0.9000 0.7000 1.2500 1.9500 -
P/RPS 0.49 0.43 0.35 2.12 1.21 2.17 0.42 2.53%
  YoY % 13.95% 22.86% -83.49% 75.21% -44.24% 416.67% -
  Horiz. % 116.67% 102.38% 83.33% 504.76% 288.10% 516.67% 100.00%
P/EPS -6.16 -5.42 0.88 -6.28 -4.88 -8.71 -25.78 -20.70%
  YoY % -13.65% -715.91% 114.01% -28.69% 43.97% 66.21% -
  Horiz. % 23.89% 21.02% -3.41% 24.36% 18.93% 33.79% 100.00%
EY -16.25 -18.45 114.27 -15.93 -20.49 -11.48 -3.88 26.12%
  YoY % 11.92% -116.15% 817.33% 22.25% -78.48% -195.88% -
  Horiz. % 418.81% 475.52% -2,945.10% 410.57% 528.09% 295.88% 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 1.15 0.80 0.58 2.25 0.00 2.05 1.71 -6.23%
  YoY % 43.75% 37.93% -74.22% 0.00% 0.00% 19.88% -
  Horiz. % 67.25% 46.78% 33.92% 131.58% 0.00% 119.88% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 31/03/11 30/09/09 30/09/08 31/07/08 31/07/07 CAGR
Date 22/11/13 30/11/12 06/05/11 23/11/09 - - 17/09/07 -
Price 0.1450 0.1300 0.2000 1.1000 0.0000 0.0000 1.8000 -
P/RPS 0.47 0.47 0.47 2.59 0.00 0.00 0.38 3.50%
  YoY % 0.00% 0.00% -81.85% 0.00% 0.00% 0.00% -
  Horiz. % 123.68% 123.68% 123.68% 681.58% 0.00% 0.00% 100.00%
P/EPS -5.95 -5.87 1.17 -7.67 0.00 0.00 -23.80 -20.12%
  YoY % -1.36% -601.71% 115.25% 0.00% 0.00% 0.00% -
  Horiz. % 25.00% 24.66% -4.92% 32.23% -0.00% -0.00% 100.00%
EY -16.81 -17.03 85.70 -13.03 0.00 0.00 -4.20 25.19%
  YoY % 1.29% -119.87% 757.71% 0.00% 0.00% 0.00% -
  Horiz. % 400.24% 405.48% -2,040.48% 310.24% -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 1.12 0.87 0.77 2.75 0.00 0.00 1.58 -5.42%
  YoY % 28.74% 12.99% -72.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.89% 55.06% 48.73% 174.05% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers