[NICE] QoQ Annualized Quarter Result on 31-Jan-2004 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- 19.24%
YoY- -19.61%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 44,429 44,870 40,126 43,484 54,798 39,617 50,356 -7.97%
PBT 504 1,401 1,602 2,740 2,777 1,970 2,328 -63.77%
Tax 199 -252 -306 -428 -838 -690 -734 -
NP 703 1,149 1,296 2,312 1,939 1,280 1,594 -41.91%
-
NP to SH 703 1,149 1,296 2,312 1,939 1,280 1,594 -41.91%
-
Tax Rate -39.48% 17.99% 19.10% 15.62% 30.18% 35.03% 31.53% -
Total Cost 43,726 43,721 38,830 41,172 52,859 38,337 48,762 -6.97%
-
Net Worth 47,931 48,287 48,000 49,030 53,572 52,800 55,669 -9.45%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - 1,199 - - -
Div Payout % - - - - 61.86% - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 47,931 48,287 48,000 49,030 53,572 52,800 55,669 -9.45%
NOSH 39,943 39,907 39,999 39,862 39,979 39,999 40,050 -0.17%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 1.58% 2.56% 3.23% 5.32% 3.54% 3.23% 3.17% -
ROE 1.47% 2.38% 2.70% 4.72% 3.62% 2.42% 2.86% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 111.23 112.44 100.32 109.09 137.07 99.04 125.73 -7.81%
EPS 1.76 2.88 3.24 5.80 4.85 3.20 3.98 -41.81%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.20 1.21 1.20 1.23 1.34 1.32 1.39 -9.29%
Adjusted Per Share Value based on latest NOSH - 39,862
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 2.99 3.02 2.70 2.93 3.69 2.67 3.39 -7.99%
EPS 0.05 0.08 0.09 0.16 0.13 0.09 0.11 -40.74%
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.0323 0.0325 0.0323 0.033 0.0361 0.0356 0.0375 -9.43%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.02 1.07 1.36 1.30 1.38 1.42 1.33 -
P/RPS 0.92 0.95 1.36 1.19 1.01 1.43 1.06 -8.97%
P/EPS 57.95 37.15 41.98 22.41 28.45 44.38 33.42 44.09%
EY 1.73 2.69 2.38 4.46 3.51 2.25 2.99 -30.44%
DY 0.00 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.85 0.88 1.13 1.06 1.03 1.08 0.96 -7.75%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 27/12/04 28/09/04 25/06/04 29/03/04 30/12/03 25/09/03 02/07/03 -
Price 1.00 0.90 1.08 1.49 1.28 1.43 1.52 -
P/RPS 0.90 0.80 1.08 1.37 0.93 1.44 1.21 -17.83%
P/EPS 56.82 31.25 33.33 25.69 26.39 44.69 38.19 30.17%
EY 1.76 3.20 3.00 3.89 3.79 2.24 2.62 -23.20%
DY 0.00 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 0.83 0.74 0.90 1.21 0.96 1.08 1.09 -16.54%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment