[NICE] QoQ TTM Result on 31-Oct-2005 [#4]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- 121.77%
YoY- -53.69%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 236,186 194,439 130,526 77,010 31,269 35,723 40,752 223.69%
PBT 1,598 3,316 2,246 695 886 967 992 37.53%
Tax -998 -998 -642 -369 -739 -775 -787 17.20%
NP 600 2,318 1,604 326 147 192 205 105.01%
-
NP to SH 600 2,318 1,604 326 147 192 205 105.01%
-
Tax Rate 62.45% 30.10% 28.58% 53.09% 83.41% 80.14% 79.33% -
Total Cost 235,586 192,121 128,922 76,684 31,122 35,531 40,547 224.23%
-
Net Worth 51,354 52,511 51,714 51,239 48,688 49,264 47,795 4.91%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 51,354 52,511 51,714 51,239 48,688 49,264 47,795 4.91%
NOSH 41,752 41,675 41,371 41,999 40,238 40,714 39,499 3.77%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 0.25% 1.19% 1.23% 0.42% 0.47% 0.54% 0.50% -
ROE 1.17% 4.41% 3.10% 0.64% 0.30% 0.39% 0.43% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 565.69 466.55 315.49 183.36 77.71 87.74 103.17 211.91%
EPS 1.44 5.56 3.88 0.78 0.37 0.47 0.52 97.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.26 1.25 1.22 1.21 1.21 1.21 1.10%
Adjusted Per Share Value based on latest NOSH - 41,999
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 16.96 13.96 9.37 5.53 2.25 2.57 2.93 223.42%
EPS 0.04 0.17 0.12 0.02 0.01 0.01 0.01 152.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0369 0.0377 0.0371 0.0368 0.035 0.0354 0.0343 5.00%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 3.58 5.35 5.00 3.36 2.86 2.20 0.88 -
P/RPS 0.63 1.15 1.58 1.83 3.68 2.51 0.85 -18.14%
P/EPS 249.12 96.19 128.96 432.88 782.86 466.52 169.56 29.32%
EY 0.40 1.04 0.78 0.23 0.13 0.21 0.59 -22.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 4.25 4.00 2.75 2.36 1.82 0.73 152.04%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 26/06/06 29/03/06 28/12/05 27/09/05 28/06/05 29/03/05 -
Price 2.60 3.08 5.50 4.76 2.89 2.39 2.32 -
P/RPS 0.46 0.66 1.74 2.60 3.72 2.72 2.25 -65.39%
P/EPS 180.93 55.38 141.86 613.25 791.08 506.81 447.02 -45.37%
EY 0.55 1.81 0.70 0.16 0.13 0.20 0.22 84.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.44 4.40 3.90 2.39 1.98 1.92 6.51%

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