[NICE] QoQ Quarter Result on 30-Apr-2005 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- -27.85%
YoY- -18.57%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 60,710 56,517 9,136 4,163 7,194 10,776 13,590 170.50%
PBT 1,630 356 169 91 79 547 250 247.81%
Tax -273 -335 0 -34 0 -705 -36 284.56%
NP 1,357 21 169 57 79 -158 214 241.44%
-
NP to SH 1,357 21 169 57 79 -158 214 241.44%
-
Tax Rate 16.75% 94.10% 0.00% 37.36% 0.00% 128.88% 14.40% -
Total Cost 59,353 56,496 8,967 4,106 7,115 10,934 13,376 169.29%
-
Net Worth 51,714 51,239 48,688 49,264 47,795 47,400 47,951 5.15%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 51,714 51,239 48,688 49,264 47,795 47,400 47,951 5.15%
NOSH 41,371 41,999 40,238 40,714 39,499 39,499 39,629 2.90%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 2.24% 0.04% 1.85% 1.37% 1.10% -1.47% 1.57% -
ROE 2.62% 0.04% 0.35% 0.12% 0.17% -0.33% 0.45% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 146.74 134.56 22.70 10.22 18.21 27.28 34.29 162.88%
EPS 3.28 0.05 0.42 0.14 0.20 -0.40 0.54 231.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.22 1.21 1.21 1.21 1.20 1.21 2.18%
Adjusted Per Share Value based on latest NOSH - 40,714
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 4.36 4.06 0.66 0.30 0.52 0.77 0.98 169.76%
EPS 0.10 0.00 0.01 0.00 0.01 -0.01 0.02 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0371 0.0368 0.035 0.0354 0.0343 0.034 0.0344 5.15%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 5.00 3.36 2.86 2.20 0.88 1.02 1.07 -
P/RPS 3.41 2.50 12.60 21.52 4.83 3.74 3.12 6.08%
P/EPS 152.44 6,720.00 680.95 1,571.43 440.00 -255.00 198.15 -16.00%
EY 0.66 0.01 0.15 0.06 0.23 -0.39 0.50 20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.75 2.36 1.82 0.73 0.85 0.88 173.64%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 28/12/05 27/09/05 28/06/05 29/03/05 27/12/04 28/09/04 -
Price 5.50 4.76 2.89 2.39 2.32 1.00 0.90 -
P/RPS 3.75 3.54 12.73 23.37 12.74 3.67 2.62 26.92%
P/EPS 167.68 9,520.00 688.10 1,707.14 1,160.00 -250.00 166.67 0.40%
EY 0.60 0.01 0.15 0.06 0.09 -0.40 0.60 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 3.90 2.39 1.98 1.92 0.83 0.74 227.14%

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