[NICE] QoQ Annualized Quarter Result on 31-Jul-2007 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
17-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- -10.75%
YoY- -588.64%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 63,332 191,588 191,588 199,444 195,926 158,432 229,209 -64.20%
PBT -9,492 -19,053 -19,053 -3,769 -3,394 -4,200 449 -
Tax 0 1,119 1,119 -16 -24 -48 -243 -
NP -9,492 -17,934 -17,934 -3,785 -3,418 -4,248 206 -
-
NP to SH -9,492 -17,934 -17,934 -3,785 -3,418 -4,248 206 -
-
Tax Rate - - - - - - 54.12% -
Total Cost 72,824 209,522 209,522 203,229 199,344 162,680 229,003 -59.95%
-
Net Worth 30,896 33,290 33,290 48,449 49,192 49,926 51,289 -33.28%
Dividend
31/01/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 30,896 33,290 33,290 48,449 49,192 49,926 51,289 -33.28%
NOSH 42,911 42,679 42,679 42,499 42,406 42,310 42,040 1.65%
Ratio Analysis
31/01/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin -14.99% -9.36% -9.36% -1.90% -1.74% -2.68% 0.09% -
ROE -30.72% -53.87% -53.87% -7.81% -6.95% -8.51% 0.40% -
Per Share
31/01/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 147.59 448.90 448.90 469.28 462.01 374.45 545.21 -64.78%
EPS -22.12 -42.02 -42.02 -8.91 -8.06 -10.04 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.78 0.78 1.14 1.16 1.18 1.22 -34.37%
Adjusted Per Share Value based on latest NOSH - 42,518
31/01/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 4.39 13.28 13.28 13.82 13.58 10.98 15.89 -64.20%
EPS -0.66 -1.24 -1.24 -0.26 -0.24 -0.29 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0214 0.0231 0.0231 0.0336 0.0341 0.0346 0.0356 -33.40%
Price Multiplier on Financial Quarter End Date
31/01/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 31/01/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.48 1.84 1.65 1.95 2.33 2.35 2.50 -
P/RPS 1.00 0.41 0.37 0.42 0.50 0.63 0.46 85.93%
P/EPS -6.69 -4.38 -3.93 -21.89 -28.91 -23.41 510.20 -
EY -14.95 -22.84 -25.47 -4.57 -3.46 -4.27 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.36 2.12 1.71 2.01 1.99 2.05 0.38%
Price Multiplier on Announcement Date
31/01/08 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/03/08 - 28/12/07 17/09/07 26/06/07 26/03/07 27/12/06 -
Price 1.42 0.00 1.83 1.80 2.02 2.48 2.44 -
P/RPS 0.96 0.00 0.41 0.38 0.44 0.66 0.45 83.15%
P/EPS -6.42 0.00 -4.36 -20.21 -25.06 -24.70 497.96 -
EY -15.58 0.00 -22.96 -4.95 -3.99 -4.05 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 0.00 2.35 1.58 1.74 2.10 2.00 -1.19%

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