[NICE] QoQ Cumulative Quarter Result on 31-Jan-2006 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jan-2006 [#1]
Profit Trend
QoQ- 314.98%
YoY- 1617.72%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 229,209 179,668 128,786 60,710 77,011 20,494 11,358 637.18%
PBT 449 1,243 2,791 1,630 696 340 171 89.99%
Tax -243 -662 -662 -273 -369 -34 -34 269.71%
NP 206 581 2,129 1,357 327 306 137 31.15%
-
NP to SH 206 581 2,129 1,357 327 306 137 31.15%
-
Tax Rate 54.12% 53.26% 23.72% 16.75% 53.02% 10.00% 19.88% -
Total Cost 229,003 179,087 126,657 59,353 76,684 20,188 11,221 642.71%
-
Net Worth 51,289 51,412 52,495 51,714 49,251 48,718 48,755 3.42%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 51,289 51,412 52,495 51,714 49,251 48,718 48,755 3.42%
NOSH 42,040 41,798 41,663 41,371 40,370 40,263 40,294 2.86%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 0.09% 0.32% 1.65% 2.24% 0.42% 1.49% 1.21% -
ROE 0.40% 1.13% 4.06% 2.62% 0.66% 0.63% 0.28% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 545.21 429.84 309.11 146.74 190.76 50.90 28.19 616.64%
EPS 0.49 1.39 5.11 3.28 0.81 0.76 0.34 27.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.23 1.26 1.25 1.22 1.21 1.21 0.54%
Adjusted Per Share Value based on latest NOSH - 41,371
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 15.89 12.45 8.93 4.21 5.34 1.42 0.79 635.56%
EPS 0.01 0.04 0.15 0.09 0.02 0.02 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0356 0.0356 0.0364 0.0358 0.0341 0.0338 0.0338 3.50%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 2.50 3.58 5.35 5.00 3.36 2.86 2.20 -
P/RPS 0.46 0.83 1.73 3.41 1.76 5.62 7.80 -84.77%
P/EPS 510.20 257.55 104.70 152.44 414.81 376.32 647.06 -14.61%
EY 0.20 0.39 0.96 0.66 0.24 0.27 0.15 21.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.91 4.25 4.00 2.75 2.36 1.82 8.23%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 27/12/06 27/09/06 26/06/06 29/03/06 28/12/05 27/09/05 28/06/05 -
Price 2.44 2.60 3.08 5.50 4.76 2.89 2.39 -
P/RPS 0.45 0.60 1.00 3.75 2.50 5.68 8.48 -85.80%
P/EPS 497.96 187.05 60.27 167.68 587.65 380.26 702.94 -20.48%
EY 0.20 0.53 1.66 0.60 0.17 0.26 0.14 26.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.11 2.44 4.40 3.90 2.39 1.98 0.67%

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