Highlights

[NICE] YoY TTM Result on 2009-12-31 [#4]

Stock [NICE]: NICHE CAPITAL EMAS HOLDINGS BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -17.20%    YoY -     -10.10%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
Revenue 24,734 36,004 23,542 14,548 8,913 229,209 77,010 -11.08%
  YoY % -31.30% 52.94% 61.82% 63.22% -96.11% 197.64% -
  Horiz. % 32.12% 46.75% 30.57% 18.89% 11.57% 297.64% 100.00%
PBT -9,506 -9,814 -3,233 -7,792 -6,601 448 695 -
  YoY % 3.14% -203.56% 58.51% -18.04% -1,573.44% -35.54% -
  Horiz. % -1,367.77% -1,412.09% -465.18% -1,121.15% -949.78% 64.46% 100.00%
Tax 0 0 -2 513 -10 -245 -369 -
  YoY % 0.00% 0.00% -100.39% 5,230.00% 95.92% 33.60% -
  Horiz. % -0.00% -0.00% 0.54% -139.02% 2.71% 66.40% 100.00%
NP -9,506 -9,814 -3,235 -7,279 -6,611 203 326 -
  YoY % 3.14% -203.37% 55.56% -10.10% -3,356.65% -37.73% -
  Horiz. % -2,915.95% -3,010.43% -992.33% -2,232.82% -2,027.91% 62.27% 100.00%
NP to SH -6,765 -8,416 -2,537 -7,279 -6,611 203 326 -
  YoY % 19.62% -231.73% 65.15% -10.10% -3,356.65% -37.73% -
  Horiz. % -2,075.15% -2,581.59% -778.22% -2,232.82% -2,027.91% 62.27% 100.00%
Tax Rate - % - % - % - % - % 54.69 % 53.09 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 3.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 103.01% 100.00%
Total Cost 34,240 45,818 26,777 21,827 15,524 229,006 76,684 -8.00%
  YoY % -25.27% 71.11% 22.68% 40.60% -93.22% 198.64% -
  Horiz. % 44.65% 59.75% 34.92% 28.46% 20.24% 298.64% 100.00%
Net Worth 13,096 9,448 16,529 15,053 22,948 50,968 51,239 -13.16%
  YoY % 38.61% -42.84% 9.81% -34.41% -54.97% -0.53% -
  Horiz. % 25.56% 18.44% 32.26% 29.38% 44.79% 99.47% 100.00%
Dividend
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 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
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
Net Worth 13,096 9,448 16,529 15,053 22,948 50,968 51,239 -13.16%
  YoY % 38.61% -42.84% 9.81% -34.41% -54.97% -0.53% -
  Horiz. % 25.56% 18.44% 32.26% 29.38% 44.79% 99.47% 100.00%
NOSH 261,923 118,101 118,064 43,008 43,300 41,777 41,999 20.84%
  YoY % 121.78% 0.03% 174.51% -0.67% 3.64% -0.53% -
  Horiz. % 623.63% 281.19% 281.11% 102.40% 103.10% 99.47% 100.00%
Ratio Analysis
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
NP Margin -38.43 % -27.26 % -13.74 % -50.03 % -74.17 % 0.09 % 0.42 % -
  YoY % -40.98% -98.40% 72.54% 32.55% -82,511.10% -78.57% -
  Horiz. % -9,150.00% -6,490.48% -3,271.43% -11,911.91% -17,659.53% 21.43% 100.00%
ROE -51.66 % -89.08 % -15.35 % -48.36 % -28.81 % 0.40 % 0.64 % -
  YoY % 42.01% -480.33% 68.26% -67.86% -7,302.50% -37.50% -
  Horiz. % -8,071.88% -13,918.75% -2,398.44% -7,556.25% -4,501.56% 62.50% 100.00%
Per Share
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
RPS 9.44 30.49 19.94 33.83 20.58 548.64 183.36 -26.42%
  YoY % -69.04% 52.91% -41.06% 64.38% -96.25% 199.21% -
  Horiz. % 5.15% 16.63% 10.87% 18.45% 11.22% 299.21% 100.00%
EPS -2.58 -7.13 -2.15 -16.92 -15.27 0.49 0.78 -
  YoY % 63.81% -231.63% 87.29% -10.81% -3,216.33% -37.18% -
  Horiz. % -330.77% -914.10% -275.64% -2,169.23% -1,957.69% 62.82% 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 0.0500 0.0800 0.1400 0.3500 0.5300 1.2200 1.2200 -28.14%
  YoY % -37.50% -42.86% -60.00% -33.96% -56.56% 0.00% -
  Horiz. % 4.10% 6.56% 11.48% 28.69% 43.44% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 702,433
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
RPS 3.52 5.13 3.35 2.07 1.27 32.63 10.96 -11.08%
  YoY % -31.38% 53.13% 61.84% 62.99% -96.11% 197.72% -
  Horiz. % 32.12% 46.81% 30.57% 18.89% 11.59% 297.72% 100.00%
EPS -0.96 -1.20 -0.36 -1.04 -0.94 0.03 0.05 -
  YoY % 20.00% -233.33% 65.38% -10.64% -3,233.33% -40.00% -
  Horiz. % -1,920.00% -2,400.00% -720.00% -2,080.00% -1,880.00% 60.00% 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 0.0186 0.0135 0.0235 0.0214 0.0327 0.0726 0.0729 -13.18%
  YoY % 37.78% -42.55% 9.81% -34.56% -54.96% -0.41% -
  Horiz. % 25.51% 18.52% 32.24% 29.36% 44.86% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
Date 30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 -
Price 0.1250 0.1250 0.1200 0.8500 0.6900 2.5000 3.3600 -
P/RPS 1.32 0.41 0.60 2.51 3.35 0.46 1.83 -3.32%
  YoY % 221.95% -31.67% -76.10% -25.07% 628.26% -74.86% -
  Horiz. % 72.13% 22.40% 32.79% 137.16% 183.06% 25.14% 100.00%
P/EPS -4.84 -1.75 -5.58 -5.02 -4.52 514.50 432.88 -
  YoY % -176.57% 68.64% -11.16% -11.06% -100.88% 18.86% -
  Horiz. % -1.12% -0.40% -1.29% -1.16% -1.04% 118.86% 100.00%
EY -20.66 -57.01 -17.91 -19.91 -22.13 0.19 0.23 -
  YoY % 63.76% -218.31% 10.05% 10.03% -11,747.37% -17.39% -
  Horiz. % -8,982.61% -24,786.96% -7,786.96% -8,656.52% -9,621.74% 82.61% 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 2.50 1.56 0.86 2.43 1.30 2.05 2.75 -0.98%
  YoY % 60.26% 81.40% -64.61% 86.92% -36.59% -25.45% -
  Horiz. % 90.91% 56.73% 31.27% 88.36% 47.27% 74.55% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 CAGR
Date 30/10/15 28/02/14 28/02/13 24/02/10 - 27/12/06 28/12/05 -
Price 0.1050 0.1100 0.0750 0.9900 0.0000 2.4400 4.7600 -
P/RPS 1.11 0.36 0.38 2.93 0.00 0.44 2.60 -8.43%
  YoY % 208.33% -5.26% -87.03% 0.00% 0.00% -83.08% -
  Horiz. % 42.69% 13.85% 14.62% 112.69% 0.00% 16.92% 100.00%
P/EPS -4.07 -1.54 -3.49 -5.85 0.00 502.16 613.25 -
  YoY % -164.29% 55.87% 40.34% 0.00% 0.00% -18.11% -
  Horiz. % -0.66% -0.25% -0.57% -0.95% 0.00% 81.89% 100.00%
EY -24.60 -64.78 -28.65 -17.10 0.00 0.20 0.16 -
  YoY % 62.03% -126.11% -67.54% 0.00% 0.00% 25.00% -
  Horiz. % -15,375.00% -40,487.50% -17,906.25% -10,687.50% 0.00% 125.00% 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 2.10 1.38 0.54 2.83 0.00 2.00 3.90 -6.20%
  YoY % 52.17% 155.56% -80.92% 0.00% 0.00% -48.72% -
  Horiz. % 53.85% 35.38% 13.85% 72.56% 0.00% 51.28% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers