[NICE] QoQ Annualized Quarter Result on 31-Oct-2002 [#4]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Oct-2002 [#4]
Profit Trend
QoQ- -12.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 39,617 50,356 85,260 64,460 43,840 46,034 0 -
PBT 1,970 2,328 4,204 10,906 0 0 0 -
Tax -690 -734 -1,328 -6,055 5,540 2,208 0 -
NP 1,280 1,594 2,876 4,851 5,540 2,208 0 -
-
NP to SH 1,280 1,594 2,876 4,851 5,540 2,208 0 -
-
Tax Rate 35.03% 31.53% 31.59% 55.52% - - - -
Total Cost 38,337 48,762 82,384 59,609 38,300 43,826 0 -
-
Net Worth 52,800 55,669 55,832 33,647 25,933 11,660 0 -
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - 1,936 - - - -
Div Payout % - - - 39.92% - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 52,800 55,669 55,832 33,647 25,933 11,660 0 -
NOSH 39,999 40,050 40,167 24,206 18,929 9,403 0 -
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 3.23% 3.17% 3.37% 7.53% 12.64% 4.80% 0.00% -
ROE 2.42% 2.86% 5.15% 14.42% 21.36% 18.94% 0.00% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 99.04 125.73 212.26 266.29 231.60 489.53 0.00 -
EPS 3.20 3.98 7.16 20.04 29.27 23.48 0.00 -
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.32 1.39 1.39 1.39 1.37 1.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,480,000
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 2.84 3.62 6.12 4.63 3.15 3.31 0.00 -
EPS 0.09 0.11 0.21 0.35 0.40 0.16 0.00 -
DPS 0.00 0.00 0.00 0.14 0.00 0.00 0.00 -
NAPS 0.0379 0.04 0.0401 0.0242 0.0186 0.0084 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 - - -
Price 1.42 1.33 1.18 1.23 1.73 0.00 0.00 -
P/RPS 1.43 1.06 0.56 0.46 0.75 0.00 0.00 -
P/EPS 44.38 33.42 16.48 6.14 5.91 0.00 0.00 -
EY 2.25 2.99 6.07 16.29 16.92 0.00 0.00 -
DY 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
P/NAPS 1.08 0.96 0.85 0.88 1.26 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 25/09/03 02/07/03 28/03/03 30/12/02 10/10/02 11/07/02 - -
Price 1.43 1.52 1.03 1.16 1.20 1.73 0.00 -
P/RPS 1.44 1.21 0.49 0.44 0.52 0.35 0.00 -
P/EPS 44.69 38.19 14.39 5.79 4.10 7.37 0.00 -
EY 2.24 2.62 6.95 17.28 24.39 13.57 0.00 -
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 1.08 1.09 0.74 0.83 0.88 1.40 0.00 -

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 ⃤ & 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