[NICE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -26.0%
YoY- 45.1%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 13,177 9,227 5,505 14,548 11,575 8,959 5,197 85.83%
PBT 39 -631 -1,384 -7,793 -5,778 -5,882 -4,045 -
Tax -59 -41 0 513 0 0 0 -
NP -20 -672 -1,384 -7,280 -5,778 -5,882 -4,045 -97.08%
-
NP to SH -20 -672 -1,384 -7,280 -5,778 -5,882 -4,045 -97.08%
-
Tax Rate 151.28% - - - - - - -
Total Cost 13,197 9,899 6,889 21,828 17,353 14,841 9,242 26.77%
-
Net Worth 10,800 11,199 11,641 15,076 17,222 16,793 20,677 -35.11%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 10,800 11,199 11,641 15,076 17,222 16,793 20,677 -35.11%
NOSH 39,999 43,076 43,115 43,076 43,055 43,060 43,077 -4.81%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.15% -7.28% -25.14% -50.04% -49.92% -65.65% -77.83% -
ROE -0.19% -6.00% -11.89% -48.29% -33.55% -35.03% -19.56% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.94 21.42 12.77 33.77 26.88 20.81 12.06 95.27%
EPS -0.05 -1.56 -3.21 -16.90 -13.42 -13.66 -9.39 -96.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.26 0.27 0.35 0.40 0.39 0.48 -31.83%
Adjusted Per Share Value based on latest NOSH - 43,008
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.91 0.64 0.38 1.01 0.80 0.62 0.36 85.45%
EPS 0.00 -0.05 -0.10 -0.50 -0.40 -0.41 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0075 0.0078 0.0081 0.0105 0.0119 0.0116 0.0143 -34.93%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.35 0.27 0.45 0.85 0.90 0.55 0.68 -
P/RPS 0.00 0.80 1.33 2.52 3.35 2.64 5.64 -
P/EPS 0.00 -1.61 -2.68 -5.03 -6.71 -4.03 -7.24 -
EY 0.00 -62.15 -37.25 -19.88 -14.91 -24.84 -13.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.43 2.25 1.41 1.42 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 23/08/10 26/05/10 24/02/10 23/11/09 19/08/09 28/05/09 -
Price 0.28 0.20 0.29 0.99 1.10 0.85 0.70 -
P/RPS 0.00 0.59 0.86 2.93 4.09 4.09 5.80 -
P/EPS 0.00 -1.19 -1.73 -5.86 -8.20 -6.22 -7.45 -
EY 0.00 -83.90 -57.81 -17.07 -12.20 -16.07 -13.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.83 2.75 2.18 1.46 -

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