[NICE] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
03-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 82.77%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
Revenue 36,005 35,064 14,548 53,079 229,209 77,011 54,798 -4.04%
PBT -9,814 -3,449 -7,793 -13,174 449 696 2,777 -
Tax 0 -19 513 -87 -243 -369 -838 -
NP -9,814 -3,468 -7,280 -13,261 206 327 1,939 -
-
NP to SH -8,416 -2,681 -7,280 -13,261 206 327 1,939 -
-
Tax Rate - - - - 54.12% 53.02% 30.18% -
Total Cost 45,819 38,532 21,828 66,340 229,003 76,684 52,859 -1.39%
-
Net Worth 9,442 8,810 15,076 22,804 51,289 49,251 53,572 -15.68%
Dividend
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
Div - - - - - - 1,199 -
Div Payout % - - - - - - 61.86% -
Equity
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
Net Worth 9,442 8,810 15,076 22,804 51,289 49,251 53,572 -15.68%
NOSH 118,036 62,934 43,076 43,027 42,040 40,370 39,979 11.22%
Ratio Analysis
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
NP Margin -27.26% -9.89% -50.04% -24.98% 0.09% 0.42% 3.54% -
ROE -89.13% -30.43% -48.29% -58.15% 0.40% 0.66% 3.62% -
Per Share
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
RPS 30.50 55.72 33.77 123.36 545.21 190.76 137.07 -13.72%
EPS -7.13 -4.26 -16.90 -30.82 0.49 0.81 4.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.08 0.14 0.35 0.53 1.22 1.22 1.34 -24.19%
Adjusted Per Share Value based on latest NOSH - 43,300
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
RPS 2.65 2.58 1.07 3.91 16.89 5.67 4.04 -4.05%
EPS -0.62 -0.20 -0.54 -0.98 0.02 0.02 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
NAPS 0.007 0.0065 0.0111 0.0168 0.0378 0.0363 0.0395 -15.63%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
Date 31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 -
Price 0.125 0.12 0.85 0.69 2.50 3.36 1.38 -
P/RPS 0.41 0.22 2.52 0.57 0.46 1.76 1.01 -8.47%
P/EPS -1.75 -2.82 -5.03 -2.23 510.20 414.81 28.45 -
EY -57.04 -35.50 -19.88 -44.93 0.20 0.24 3.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
P/NAPS 1.56 0.86 2.43 1.30 2.05 2.75 1.03 4.16%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
Date 28/02/14 28/02/13 24/02/10 03/03/09 27/12/06 28/12/05 30/12/03 -
Price 0.11 0.075 0.99 0.65 2.44 4.76 1.28 -
P/RPS 0.36 0.13 2.93 0.54 0.45 2.50 0.93 -8.90%
P/EPS -1.54 -1.76 -5.86 -2.10 497.96 587.65 26.39 -
EY -64.82 -56.80 -17.07 -47.69 0.20 0.17 3.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.34 -
P/NAPS 1.38 0.54 2.83 1.23 2.00 3.90 0.96 3.63%

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