[NICE] QoQ Cumulative Quarter Result on 31-Jan-2004 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jan-2004 [#1]
Profit Trend
QoQ- -70.19%
YoY- -19.61%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 44,429 33,653 20,063 10,871 54,798 29,713 25,178 45.77%
PBT 504 1,051 801 685 2,777 1,478 1,164 -42.62%
Tax 199 -189 -153 -107 -838 -518 -367 -
NP 703 862 648 578 1,939 960 797 -7.99%
-
NP to SH 703 862 648 578 1,939 960 797 -7.99%
-
Tax Rate -39.48% 17.98% 19.10% 15.62% 30.18% 35.05% 31.53% -
Total Cost 43,726 32,791 19,415 10,293 52,859 28,753 24,381 47.35%
-
Net Worth 47,931 48,287 48,000 49,030 53,572 52,799 55,669 -9.45%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - 1,199 - - -
Div Payout % - - - - 61.86% - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 47,931 48,287 48,000 49,030 53,572 52,799 55,669 -9.45%
NOSH 39,943 39,907 39,999 39,862 39,979 39,999 40,050 -0.17%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 1.58% 2.56% 3.23% 5.32% 3.54% 3.23% 3.17% -
ROE 1.47% 1.79% 1.35% 1.18% 3.62% 1.82% 1.43% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 111.23 84.33 50.16 27.27 137.07 74.28 62.87 46.02%
EPS 1.76 2.16 1.62 1.45 4.85 2.40 1.99 -7.82%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.20 1.21 1.20 1.23 1.34 1.32 1.39 -9.29%
Adjusted Per Share Value based on latest NOSH - 39,862
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 2.99 2.27 1.35 0.73 3.69 2.00 1.70 45.45%
EPS 0.05 0.06 0.04 0.04 0.13 0.06 0.05 0.00%
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.0323 0.0325 0.0323 0.033 0.0361 0.0356 0.0375 -9.43%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.02 1.07 1.36 1.30 1.38 1.42 1.33 -
P/RPS 0.92 1.27 2.71 4.77 1.01 1.91 2.12 -42.53%
P/EPS 57.95 49.54 83.95 89.66 28.45 59.17 66.83 -9.02%
EY 1.73 2.02 1.19 1.12 3.51 1.69 1.50 9.92%
DY 0.00 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.85 0.88 1.13 1.06 1.03 1.08 0.96 -7.75%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 27/12/04 28/09/04 25/06/04 29/03/04 30/12/03 25/09/03 02/07/03 -
Price 1.00 0.90 1.08 1.49 1.28 1.43 1.52 -
P/RPS 0.90 1.07 2.15 5.46 0.93 1.93 2.42 -48.12%
P/EPS 56.82 41.67 66.67 102.76 26.39 59.58 76.38 -17.82%
EY 1.76 2.40 1.50 0.97 3.79 1.68 1.31 21.64%
DY 0.00 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 0.83 0.74 0.90 1.21 0.96 1.08 1.09 -16.54%

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