[NICE] YoY Annualized Quarter Result on 30-Apr-2005 [#2]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- -13.29%
YoY- -78.86%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 74,668 195,926 257,572 22,716 40,126 50,356 46,034 8.38%
PBT -12,286 -3,394 5,582 342 1,602 2,328 0 -
Tax -154 -24 -1,324 -68 -306 -734 2,208 -
NP -12,440 -3,418 4,258 274 1,296 1,594 2,208 -
-
NP to SH -12,440 -3,418 4,258 274 1,296 1,594 2,208 -
-
Tax Rate - - 23.72% 19.88% 19.10% 31.53% - -
Total Cost 87,108 199,344 253,314 22,442 38,830 48,762 43,826 12.11%
-
Net Worth 27,510 49,192 52,495 48,755 48,000 55,669 11,660 15.36%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 27,510 49,192 52,495 48,755 48,000 55,669 11,660 15.36%
NOSH 42,985 42,406 41,663 40,294 39,999 40,050 9,403 28.79%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin -16.66% -1.74% 1.65% 1.21% 3.23% 3.17% 4.80% -
ROE -45.22% -6.95% 8.11% 0.56% 2.70% 2.86% 18.94% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 173.71 462.01 618.22 56.38 100.32 125.73 489.53 -15.84%
EPS -28.94 -8.06 10.22 0.68 3.24 3.98 23.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 1.16 1.26 1.21 1.20 1.39 1.24 -10.42%
Adjusted Per Share Value based on latest NOSH - 40,714
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 5.18 13.58 17.85 1.57 2.78 3.49 3.19 8.40%
EPS -0.86 -0.24 0.30 0.02 0.09 0.11 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0191 0.0341 0.0364 0.0338 0.0333 0.0386 0.0081 15.35%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 - -
Price 1.35 2.33 5.35 2.20 1.36 1.33 0.00 -
P/RPS 0.78 0.50 0.87 3.90 1.36 1.06 0.00 -
P/EPS -4.66 -28.91 52.35 323.53 41.98 33.42 0.00 -
EY -21.44 -3.46 1.91 0.31 2.38 2.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.01 4.25 1.82 1.13 0.96 0.00 -
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 19/06/08 26/06/07 26/06/06 28/06/05 25/06/04 02/07/03 11/07/02 -
Price 1.19 2.02 3.08 2.39 1.08 1.52 1.73 -
P/RPS 0.69 0.44 0.50 4.24 1.08 1.21 0.35 11.96%
P/EPS -4.11 -25.06 30.14 351.47 33.33 38.19 7.37 -
EY -24.32 -3.99 3.32 0.28 3.00 2.62 13.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.74 2.44 1.98 0.90 1.09 1.40 4.84%

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