[NICE] QoQ Cumulative Quarter Result on 31-Oct-2006 [#4]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Oct-2006 [#4]
Profit Trend
QoQ- -64.54%
YoY- -37.0%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 149,583 97,963 39,608 229,209 179,668 128,786 60,710 82.72%
PBT -2,827 -1,697 -1,050 449 1,243 2,791 1,630 -
Tax -12 -12 -12 -243 -662 -662 -273 -87.61%
NP -2,839 -1,709 -1,062 206 581 2,129 1,357 -
-
NP to SH -2,839 -1,709 -1,062 206 581 2,129 1,357 -
-
Tax Rate - - - 54.12% 53.26% 23.72% 16.75% -
Total Cost 152,422 99,672 40,670 229,003 179,087 126,657 59,353 87.85%
-
Net Worth 48,450 49,192 49,926 51,289 51,412 52,495 51,714 -4.26%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 48,450 49,192 49,926 51,289 51,412 52,495 51,714 -4.26%
NOSH 42,500 42,406 42,310 42,040 41,798 41,663 41,371 1.81%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin -1.90% -1.74% -2.68% 0.09% 0.32% 1.65% 2.24% -
ROE -5.86% -3.47% -2.13% 0.40% 1.13% 4.06% 2.62% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 351.96 231.01 93.61 545.21 429.84 309.11 146.74 79.47%
EPS -6.68 -4.03 -2.51 0.49 1.39 5.11 3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.16 1.18 1.22 1.23 1.26 1.25 -5.97%
Adjusted Per Share Value based on latest NOSH - 41,777
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 10.08 6.60 2.67 15.45 12.11 8.68 4.09 82.75%
EPS -0.19 -0.12 -0.07 0.01 0.04 0.14 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.0332 0.0336 0.0346 0.0346 0.0354 0.0349 -4.25%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.95 2.33 2.35 2.50 3.58 5.35 5.00 -
P/RPS 0.55 1.01 2.51 0.46 0.83 1.73 3.41 -70.46%
P/EPS -29.19 -57.82 -93.63 510.20 257.55 104.70 152.44 -
EY -3.43 -1.73 -1.07 0.20 0.39 0.96 0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.01 1.99 2.05 2.91 4.25 4.00 -43.33%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 17/09/07 26/06/07 26/03/07 27/12/06 27/09/06 26/06/06 29/03/06 -
Price 1.80 2.02 2.48 2.44 2.60 3.08 5.50 -
P/RPS 0.51 0.87 2.65 0.45 0.60 1.00 3.75 -73.65%
P/EPS -26.95 -50.12 -98.80 497.96 187.05 60.27 167.68 -
EY -3.71 -2.00 -1.01 0.20 0.53 1.66 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.74 2.10 2.00 2.11 2.44 4.40 -49.57%

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