[NICE] QoQ Annualized Quarter Result on 31-Jul-2006 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- -81.81%
YoY- 89.87%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 195,926 158,432 229,209 239,557 257,572 242,840 77,011 86.68%
PBT -3,394 -4,200 449 1,657 5,582 6,520 696 -
Tax -24 -48 -243 -882 -1,324 -1,092 -369 -83.90%
NP -3,418 -4,248 206 774 4,258 5,428 327 -
-
NP to SH -3,418 -4,248 206 774 4,258 5,428 327 -
-
Tax Rate - - 54.12% 53.23% 23.72% 16.75% 53.02% -
Total Cost 199,344 162,680 229,003 238,782 253,314 237,412 76,684 89.39%
-
Net Worth 49,192 49,926 51,289 51,412 52,495 51,714 49,251 -0.08%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 49,192 49,926 51,289 51,412 52,495 51,714 49,251 -0.08%
NOSH 42,406 42,310 42,040 41,798 41,663 41,371 40,370 3.34%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -1.74% -2.68% 0.09% 0.32% 1.65% 2.24% 0.42% -
ROE -6.95% -8.51% 0.40% 1.51% 8.11% 10.50% 0.66% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 462.01 374.45 545.21 573.12 618.22 586.97 190.76 80.63%
EPS -8.06 -10.04 0.49 1.85 10.22 13.12 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.18 1.22 1.23 1.26 1.25 1.22 -3.31%
Adjusted Per Share Value based on latest NOSH - 41,752
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 13.20 10.68 15.45 16.14 17.36 16.37 5.19 86.64%
EPS -0.23 -0.29 0.01 0.05 0.29 0.37 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 0.0336 0.0346 0.0346 0.0354 0.0349 0.0332 0.00%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 2.33 2.35 2.50 3.58 5.35 5.00 3.36 -
P/RPS 0.50 0.63 0.46 0.62 0.87 0.85 1.76 -56.88%
P/EPS -28.91 -23.41 510.20 193.17 52.35 38.11 414.81 -
EY -3.46 -4.27 0.20 0.52 1.91 2.62 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.99 2.05 2.91 4.25 4.00 2.75 -18.90%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 26/06/07 26/03/07 27/12/06 27/09/06 26/06/06 29/03/06 28/12/05 -
Price 2.02 2.48 2.44 2.60 3.08 5.50 4.76 -
P/RPS 0.44 0.66 0.45 0.45 0.50 0.94 2.50 -68.69%
P/EPS -25.06 -24.70 497.96 140.29 30.14 41.92 587.65 -
EY -3.99 -4.05 0.20 0.71 3.32 2.39 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.10 2.00 2.11 2.44 4.40 3.90 -41.69%

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