[NICE] QoQ Cumulative Quarter Result on 31-Oct-2003 [#4]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Oct-2003 [#4]
Profit Trend
QoQ- 101.98%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 33,653 20,063 10,871 54,798 29,713 25,178 21,315 35.62%
PBT 1,051 801 685 2,777 1,478 1,164 1,051 0.00%
Tax -189 -153 -107 -838 -518 -367 -332 -31.33%
NP 862 648 578 1,939 960 797 719 12.86%
-
NP to SH 862 648 578 1,939 960 797 719 12.86%
-
Tax Rate 17.98% 19.10% 15.62% 30.18% 35.05% 31.53% 31.59% -
Total Cost 32,791 19,415 10,293 52,859 28,753 24,381 20,596 36.38%
-
Net Worth 48,287 48,000 49,030 53,572 52,799 55,669 55,832 -9.23%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - 1,199 - - - -
Div Payout % - - - 61.86% - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 48,287 48,000 49,030 53,572 52,799 55,669 55,832 -9.23%
NOSH 39,907 39,999 39,862 39,979 39,999 40,050 40,167 -0.43%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 2.56% 3.23% 5.32% 3.54% 3.23% 3.17% 3.37% -
ROE 1.79% 1.35% 1.18% 3.62% 1.82% 1.43% 1.29% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 84.33 50.16 27.27 137.07 74.28 62.87 53.07 36.21%
EPS 2.16 1.62 1.45 4.85 2.40 1.99 1.79 13.35%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.21 1.20 1.23 1.34 1.32 1.39 1.39 -8.83%
Adjusted Per Share Value based on latest NOSH - 39,918
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 2.27 1.35 0.73 3.69 2.00 1.70 1.44 35.48%
EPS 0.06 0.04 0.04 0.13 0.06 0.05 0.05 12.93%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 0.0325 0.0323 0.033 0.0361 0.0356 0.0375 0.0376 -9.26%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.07 1.36 1.30 1.38 1.42 1.33 1.18 -
P/RPS 1.27 2.71 4.77 1.01 1.91 2.12 2.22 -31.11%
P/EPS 49.54 83.95 89.66 28.45 59.17 66.83 65.92 -17.35%
EY 2.02 1.19 1.12 3.51 1.69 1.50 1.52 20.89%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 0.88 1.13 1.06 1.03 1.08 0.96 0.85 2.34%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 28/09/04 25/06/04 29/03/04 30/12/03 25/09/03 02/07/03 28/03/03 -
Price 0.90 1.08 1.49 1.28 1.43 1.52 1.03 -
P/RPS 1.07 2.15 5.46 0.93 1.93 2.42 1.94 -32.76%
P/EPS 41.67 66.67 102.76 26.39 59.58 76.38 57.54 -19.37%
EY 2.40 1.50 0.97 3.79 1.68 1.31 1.74 23.93%
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 0.74 0.90 1.21 0.96 1.08 1.09 0.74 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