[NICE] QoQ Cumulative Quarter Result on 30-Apr-2005 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- 73.42%
YoY- -78.86%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 60,710 77,011 20,494 11,358 7,194 44,429 33,653 48.03%
PBT 1,630 696 340 171 79 504 1,051 33.87%
Tax -273 -369 -34 -34 0 199 -189 27.69%
NP 1,357 327 306 137 79 703 862 35.21%
-
NP to SH 1,357 327 306 137 79 703 862 35.21%
-
Tax Rate 16.75% 53.02% 10.00% 19.88% 0.00% -39.48% 17.98% -
Total Cost 59,353 76,684 20,188 11,221 7,115 43,726 32,791 48.36%
-
Net Worth 51,714 49,251 48,718 48,755 47,795 47,931 48,287 4.66%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 51,714 49,251 48,718 48,755 47,795 47,931 48,287 4.66%
NOSH 41,371 40,370 40,263 40,294 39,499 39,943 39,907 2.42%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 2.24% 0.42% 1.49% 1.21% 1.10% 1.58% 2.56% -
ROE 2.62% 0.66% 0.63% 0.28% 0.17% 1.47% 1.79% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 146.74 190.76 50.90 28.19 18.21 111.23 84.33 44.52%
EPS 3.28 0.81 0.76 0.34 0.20 1.76 2.16 32.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.22 1.21 1.21 1.21 1.20 1.21 2.18%
Adjusted Per Share Value based on latest NOSH - 40,714
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 4.36 5.53 1.47 0.82 0.52 3.19 2.42 47.90%
EPS 0.10 0.02 0.02 0.01 0.01 0.05 0.06 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0371 0.0354 0.035 0.035 0.0343 0.0344 0.0347 4.54%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 5.00 3.36 2.86 2.20 0.88 1.02 1.07 -
P/RPS 3.41 1.76 5.62 7.80 4.83 0.92 1.27 92.83%
P/EPS 152.44 414.81 376.32 647.06 440.00 57.95 49.54 111.12%
EY 0.66 0.24 0.27 0.15 0.23 1.73 2.02 -52.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.75 2.36 1.82 0.73 0.85 0.88 173.64%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 28/12/05 27/09/05 28/06/05 29/03/05 27/12/04 28/09/04 -
Price 5.50 4.76 2.89 2.39 2.32 1.00 0.90 -
P/RPS 3.75 2.50 5.68 8.48 12.74 0.90 1.07 130.20%
P/EPS 167.68 587.65 380.26 702.94 1,160.00 56.82 41.67 152.35%
EY 0.60 0.17 0.26 0.14 0.09 1.76 2.40 -60.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 3.90 2.39 1.98 1.92 0.83 0.74 227.14%

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