[NICE] QoQ TTM Result on 30-Apr-2007 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
26-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
30-Apr-2007 [#2]
Profit Trend
QoQ- -63.99%
YoY- -256.77%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 151,981 191,589 199,124 198,386 208,107 229,209 236,186 -26.70%
PBT -18,005 -19,055 -3,622 -4,040 -2,232 448 1,598 -
Tax 1,131 1,119 406 406 16 -245 -998 -
NP -16,874 -17,936 -3,216 -3,634 -2,216 203 600 -
-
NP to SH -16,874 -17,936 -3,216 -3,634 -2,216 203 600 -
-
Tax Rate - - - - - 54.69% 62.45% -
Total Cost 168,855 209,525 202,340 202,020 210,323 229,006 235,586 -20.91%
-
Net Worth 33,290 33,290 48,471 49,053 49,926 50,968 51,354 -26.32%
Dividend
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 33,290 33,290 48,471 49,053 49,926 50,968 51,354 -26.32%
NOSH 42,680 42,680 42,518 42,287 42,310 41,777 41,752 1.56%
Ratio Analysis
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin -11.10% -9.36% -1.62% -1.83% -1.06% 0.09% 0.25% -
ROE -50.69% -53.88% -6.63% -7.41% -4.44% 0.40% 1.17% -
Per Share
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 356.09 448.89 468.32 469.14 491.85 548.64 565.69 -27.83%
EPS -39.54 -42.02 -7.56 -8.59 -5.24 0.49 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 1.14 1.16 1.18 1.22 1.23 -27.45%
Adjusted Per Share Value based on latest NOSH - 42,287
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 10.91 13.76 14.30 14.24 14.94 16.46 16.96 -26.71%
EPS -1.21 -1.29 -0.23 -0.26 -0.16 0.01 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0239 0.0239 0.0348 0.0352 0.0358 0.0366 0.0369 -26.36%
Price Multiplier on Financial Quarter End Date
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.84 1.65 1.95 2.33 2.35 2.50 3.58 -
P/RPS 0.52 0.37 0.42 0.50 0.48 0.46 0.63 -12.64%
P/EPS -4.65 -3.93 -25.78 -27.11 -44.87 514.50 249.12 -
EY -21.49 -25.47 -3.88 -3.69 -2.23 0.19 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 2.12 1.71 2.01 1.99 2.05 2.91 -13.72%
Price Multiplier on Announcement Date
31/12/07 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date - 28/12/07 17/09/07 26/06/07 26/03/07 27/12/06 27/09/06 -
Price 0.00 1.83 1.80 2.02 2.48 2.44 2.60 -
P/RPS 0.00 0.41 0.38 0.43 0.50 0.44 0.46 -
P/EPS 0.00 -4.35 -23.80 -23.51 -47.35 502.16 180.93 -
EY 0.00 -22.96 -4.20 -4.25 -2.11 0.20 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.35 1.58 1.74 2.10 2.00 2.11 -

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