[NICE] QoQ TTM Result on 31-Jul-2005 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- -23.44%
YoY- -92.01%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 194,439 130,526 77,010 31,269 35,723 40,752 44,429 168.27%
PBT 3,316 2,246 695 886 967 992 1,598 62.90%
Tax -998 -642 -369 -739 -775 -787 -894 7.63%
NP 2,318 1,604 326 147 192 205 704 121.80%
-
NP to SH 2,318 1,604 326 147 192 205 704 121.80%
-
Tax Rate 30.10% 28.58% 53.09% 83.41% 80.14% 79.33% 55.94% -
Total Cost 192,121 128,922 76,684 31,122 35,531 40,547 43,725 168.99%
-
Net Worth 52,511 51,714 51,239 48,688 49,264 47,795 47,400 7.08%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 52,511 51,714 51,239 48,688 49,264 47,795 47,400 7.08%
NOSH 41,675 41,371 41,999 40,238 40,714 39,499 39,499 3.64%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 1.19% 1.23% 0.42% 0.47% 0.54% 0.50% 1.58% -
ROE 4.41% 3.10% 0.64% 0.30% 0.39% 0.43% 1.49% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 466.55 315.49 183.36 77.71 87.74 103.17 112.48 158.82%
EPS 5.56 3.88 0.78 0.37 0.47 0.52 1.78 114.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.25 1.22 1.21 1.21 1.21 1.20 3.31%
Adjusted Per Share Value based on latest NOSH - 40,238
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 13.96 9.37 5.53 2.25 2.57 2.93 3.19 168.26%
EPS 0.17 0.12 0.02 0.01 0.01 0.01 0.05 126.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.0371 0.0368 0.035 0.0354 0.0343 0.034 7.14%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 5.35 5.00 3.36 2.86 2.20 0.88 1.02 -
P/RPS 1.15 1.58 1.83 3.68 2.51 0.85 0.91 16.93%
P/EPS 96.19 128.96 432.88 782.86 466.52 169.56 57.23 41.49%
EY 1.04 0.78 0.23 0.13 0.21 0.59 1.75 -29.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 4.00 2.75 2.36 1.82 0.73 0.85 193.26%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 26/06/06 29/03/06 28/12/05 27/09/05 28/06/05 29/03/05 27/12/04 -
Price 3.08 5.50 4.76 2.89 2.39 2.32 1.00 -
P/RPS 0.66 1.74 2.60 3.72 2.72 2.25 0.89 -18.11%
P/EPS 55.38 141.86 613.25 791.08 506.81 447.02 56.11 -0.87%
EY 1.81 0.70 0.16 0.13 0.20 0.22 1.78 1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 4.40 3.90 2.39 1.98 1.92 0.83 105.62%

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