[NICE] QoQ TTM Result on 31-Jan-2005 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jan-2005 [#1]
Profit Trend
QoQ- -70.88%
YoY- -88.61%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 77,010 31,269 35,723 40,752 44,429 58,737 49,682 33.82%
PBT 695 886 967 992 1,598 2,349 2,413 -56.28%
Tax -369 -739 -775 -787 -894 -509 -624 -29.48%
NP 326 147 192 205 704 1,840 1,789 -67.75%
-
NP to SH 326 147 192 205 704 1,840 1,789 -67.75%
-
Tax Rate 53.09% 83.41% 80.14% 79.33% 55.94% 21.67% 25.86% -
Total Cost 76,684 31,122 35,531 40,547 43,725 56,897 47,893 36.74%
-
Net Worth 51,239 48,688 49,264 47,795 47,400 47,951 46,666 6.41%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - 1,197 1,197 -
Div Payout % - - - - - 65.08% 66.94% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 51,239 48,688 49,264 47,795 47,400 47,951 46,666 6.41%
NOSH 41,999 40,238 40,714 39,499 39,499 39,629 38,888 5.24%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 0.42% 0.47% 0.54% 0.50% 1.58% 3.13% 3.60% -
ROE 0.64% 0.30% 0.39% 0.43% 1.49% 3.84% 3.83% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 183.36 77.71 87.74 103.17 112.48 148.21 127.75 27.15%
EPS 0.78 0.37 0.47 0.52 1.78 4.64 4.60 -69.26%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.08 -
NAPS 1.22 1.21 1.21 1.21 1.20 1.21 1.20 1.10%
Adjusted Per Share Value based on latest NOSH - 39,499
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 5.19 2.11 2.41 2.75 2.99 3.96 3.35 33.78%
EPS 0.02 0.01 0.01 0.01 0.05 0.12 0.12 -69.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.08 -
NAPS 0.0345 0.0328 0.0332 0.0322 0.0319 0.0323 0.0314 6.45%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 3.36 2.86 2.20 0.88 1.02 1.07 1.36 -
P/RPS 1.83 3.68 2.51 0.85 0.91 0.72 1.06 43.76%
P/EPS 432.88 782.86 466.52 169.56 57.23 23.05 29.56 495.64%
EY 0.23 0.13 0.21 0.59 1.75 4.34 3.38 -83.25%
DY 0.00 0.00 0.00 0.00 0.00 2.80 2.26 -
P/NAPS 2.75 2.36 1.82 0.73 0.85 0.88 1.13 80.63%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 28/12/05 27/09/05 28/06/05 29/03/05 27/12/04 28/09/04 25/06/04 -
Price 4.76 2.89 2.39 2.32 1.00 0.90 1.08 -
P/RPS 2.60 3.72 2.72 2.25 0.89 0.61 0.85 110.28%
P/EPS 613.25 791.08 506.81 447.02 56.11 19.38 23.48 775.07%
EY 0.16 0.13 0.20 0.22 1.78 5.16 4.26 -88.71%
DY 0.00 0.00 0.00 0.00 0.00 3.33 2.85 -
P/NAPS 3.90 2.39 1.98 1.92 0.83 0.74 0.90 165.08%

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