[NICE] QoQ Annualized Quarter Result on 31-Jul-2005 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- 48.91%
YoY- -64.5%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 257,572 242,840 77,011 27,325 22,716 28,776 44,429 223.75%
PBT 5,582 6,520 696 453 342 316 504 399.05%
Tax -1,324 -1,092 -369 -45 -68 0 199 -
NP 4,258 5,428 327 408 274 316 703 233.37%
-
NP to SH 4,258 5,428 327 408 274 316 703 233.37%
-
Tax Rate 23.72% 16.75% 53.02% 9.93% 19.88% 0.00% -39.48% -
Total Cost 253,314 237,412 76,684 26,917 22,442 28,460 43,726 223.60%
-
Net Worth 52,495 51,714 49,251 48,718 48,755 47,795 47,931 6.26%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 52,495 51,714 49,251 48,718 48,755 47,795 47,931 6.26%
NOSH 41,663 41,371 40,370 40,263 40,294 39,499 39,943 2.85%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 1.65% 2.24% 0.42% 1.49% 1.21% 1.10% 1.58% -
ROE 8.11% 10.50% 0.66% 0.84% 0.56% 0.66% 1.47% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 618.22 586.97 190.76 67.87 56.38 72.85 111.23 214.75%
EPS 10.22 13.12 0.81 1.01 0.68 0.80 1.76 224.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.25 1.22 1.21 1.21 1.21 1.20 3.31%
Adjusted Per Share Value based on latest NOSH - 40,238
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 18.49 17.44 5.53 1.96 1.63 2.07 3.19 223.71%
EPS 0.31 0.39 0.02 0.03 0.02 0.02 0.05 238.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.0371 0.0354 0.035 0.035 0.0343 0.0344 6.31%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 5.35 5.00 3.36 2.86 2.20 0.88 1.02 -
P/RPS 0.87 0.85 1.76 4.21 3.90 1.21 0.92 -3.66%
P/EPS 52.35 38.11 414.81 282.24 323.53 110.00 57.95 -6.56%
EY 1.91 2.62 0.24 0.35 0.31 0.91 1.73 6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 4.00 2.75 2.36 1.82 0.73 0.85 193.26%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 26/06/06 29/03/06 28/12/05 27/09/05 28/06/05 29/03/05 27/12/04 -
Price 3.08 5.50 4.76 2.89 2.39 2.32 1.00 -
P/RPS 0.50 0.94 2.50 4.26 4.24 3.18 0.90 -32.49%
P/EPS 30.14 41.92 587.65 285.20 351.47 290.00 56.82 -34.54%
EY 3.32 2.39 0.17 0.35 0.28 0.34 1.76 52.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 4.40 3.90 2.39 1.98 1.92 0.83 105.62%

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