[NICE] QoQ TTM Result on 30-Apr-2003 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
02-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
30-Apr-2003 [#2]
Profit Trend
QoQ- -33.34%
YoY- 93.03%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 44,353 54,797 61,293 66,760 75,133 53,818 22,238 58.24%
PBT 2,410 2,776 3,160 6,548 9,440 8,389 6,707 -49.36%
Tax -610 -838 -1,504 -2,004 -2,623 -2,288 -1,302 -39.59%
NP 1,800 1,938 1,656 4,544 6,817 6,101 5,405 -51.85%
-
NP to SH 1,800 1,938 1,656 4,544 6,817 6,101 5,405 -51.85%
-
Tax Rate 25.31% 30.19% 47.59% 30.60% 27.79% 27.27% 19.41% -
Total Cost 42,553 52,859 59,637 62,216 68,316 47,717 16,833 85.25%
-
Net Worth 49,030 53,490 52,478 56,294 55,599 3,480,000 52,053 -3.89%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 1,197 1,197 278,400 278,400 278,400 278,400 - -
Div Payout % 66.53% 61.79% 16,811.59% 6,126.76% 4,083.91% 4,563.19% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 49,030 53,490 52,478 56,294 55,599 3,480,000 52,053 -3.89%
NOSH 39,862 39,918 39,756 40,499 40,000 3,480,000 37,995 3.24%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 4.06% 3.54% 2.70% 6.81% 9.07% 11.34% 24.31% -
ROE 3.67% 3.62% 3.16% 8.07% 12.26% 0.18% 10.38% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 111.27 137.27 154.17 164.84 187.83 1.55 58.53 53.28%
EPS 4.52 4.85 4.17 11.22 17.04 0.18 14.23 -53.34%
DPS 3.00 3.00 700.27 687.41 696.00 8.00 0.00 -
NAPS 1.23 1.34 1.32 1.39 1.39 1.00 1.37 -6.91%
Adjusted Per Share Value based on latest NOSH - 40,499
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 2.99 3.69 4.13 4.50 5.06 3.63 1.50 58.18%
EPS 0.12 0.13 0.11 0.31 0.46 0.41 0.36 -51.82%
DPS 0.08 0.08 18.76 18.76 18.76 18.76 0.00 -
NAPS 0.033 0.036 0.0354 0.0379 0.0375 2.3452 0.0351 -4.01%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.30 1.38 1.42 1.33 1.18 1.23 1.73 -
P/RPS 1.17 1.01 0.92 0.81 0.63 79.53 2.96 -46.04%
P/EPS 28.79 28.42 34.09 11.85 6.92 701.59 12.16 77.36%
EY 3.47 3.52 2.93 8.44 14.44 0.14 8.22 -43.63%
DY 2.31 2.17 493.15 516.85 589.83 6.50 0.00 -
P/NAPS 1.06 1.03 1.08 0.96 0.85 1.23 1.26 -10.85%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 29/03/04 30/12/03 25/09/03 02/07/03 28/03/03 - - -
Price 1.49 1.28 1.43 1.52 1.03 0.00 0.00 -
P/RPS 1.34 0.93 0.93 0.92 0.55 0.00 0.00 -
P/EPS 33.00 26.37 34.33 13.55 6.04 0.00 0.00 -
EY 3.03 3.79 2.91 7.38 16.55 0.00 0.00 -
DY 2.01 2.34 489.70 452.24 675.73 0.00 0.00 -
P/NAPS 1.21 0.96 1.08 1.09 0.74 0.00 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