[NICE] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -22.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 30/09/10 31/03/09 31/03/08 31/01/08 31/01/07 CAGR
Revenue 35,928 25,025 17,569 20,788 0 63,332 158,432 -21.38%
PBT -2,444 -661 52 -16,180 0 -9,492 -4,200 -8.40%
Tax 0 -24 -78 0 0 0 -48 -
NP -2,444 -685 -26 -16,180 0 -9,492 -4,248 -8.57%
-
NP to SH -2,144 -508 -26 -16,180 0 -9,492 -4,248 -10.49%
-
Tax Rate - - 150.00% - - - - -
Total Cost 38,372 25,710 17,595 36,968 0 72,824 162,680 -20.88%
-
Net Worth 15,484 11,256 10,799 20,677 0 30,896 49,926 -17.29%
Dividend
31/03/13 31/03/12 30/09/10 31/03/09 31/03/08 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 30/09/10 31/03/09 31/03/08 31/01/08 31/01/07 CAGR
Net Worth 15,484 11,256 10,799 20,677 0 30,896 49,926 -17.29%
NOSH 119,111 43,295 39,998 43,077 42,911 42,911 42,310 18.27%
Ratio Analysis
31/03/13 31/03/12 30/09/10 31/03/09 31/03/08 31/01/08 31/01/07 CAGR
NP Margin -6.80% -2.74% -0.15% -77.83% 0.00% -14.99% -2.68% -
ROE -13.85% -4.51% -0.25% -78.25% 0.00% -30.72% -8.51% -
Per Share
31/03/13 31/03/12 30/09/10 31/03/09 31/03/08 31/01/08 31/01/07 CAGR
RPS 30.16 57.80 43.92 48.26 0.00 147.59 374.45 -33.53%
EPS -1.80 -1.17 -0.07 -37.56 0.00 -22.12 -10.04 -24.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.26 0.27 0.48 0.00 0.72 1.18 -30.06%
Adjusted Per Share Value based on latest NOSH - 43,077
31/03/13 31/03/12 30/09/10 31/03/09 31/03/08 31/01/08 31/01/07 CAGR
RPS 2.42 1.69 1.18 1.40 0.00 4.27 10.68 -21.39%
EPS -0.14 -0.03 0.00 -1.09 0.00 -0.64 -0.29 -11.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0104 0.0076 0.0073 0.0139 0.00 0.0208 0.0336 -17.31%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 30/09/10 31/03/09 31/03/08 31/01/08 31/01/07 CAGR
Date 29/03/13 30/03/12 30/09/10 31/03/09 31/03/08 31/01/08 31/01/07 -
Price 0.12 0.34 0.35 0.68 1.62 1.48 2.35 -
P/RPS 0.40 0.59 0.00 1.41 0.00 1.00 0.63 -7.10%
P/EPS -6.67 -28.98 0.00 -1.81 0.00 -6.69 -23.41 -18.42%
EY -15.00 -3.45 0.00 -55.24 0.00 -14.95 -4.27 22.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.31 0.00 1.42 0.00 2.06 1.99 -11.75%
Price Multiplier on Announcement Date
31/03/13 31/03/12 30/09/10 31/03/09 31/03/08 31/01/08 31/01/07 CAGR
Date 20/05/13 22/05/12 11/11/10 28/05/09 - 26/03/08 26/03/07 -
Price 0.125 0.34 0.28 0.70 0.00 1.42 2.48 -
P/RPS 0.41 0.59 0.00 1.45 0.00 0.96 0.66 -7.42%
P/EPS -6.94 -28.98 0.00 -1.86 0.00 -6.42 -24.70 -18.60%
EY -14.40 -3.45 0.00 -53.66 0.00 -15.58 -4.05 22.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.31 0.00 1.46 0.00 1.97 2.10 -11.91%

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