[NICE] YoY Cumulative 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- 73.42%
YoY- -78.86%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Cumulative Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 37,334 97,963 128,786 11,358 20,063 25,178 23,017 8.38%
PBT -6,143 -1,697 2,791 171 801 1,164 0 -
Tax -77 -12 -662 -34 -153 -367 1,104 -
NP -6,220 -1,709 2,129 137 648 797 1,104 -
-
NP to SH -6,220 -1,709 2,129 137 648 797 1,104 -
-
Tax Rate - - 23.72% 19.88% 19.10% 31.53% - -
Total Cost 43,554 99,672 126,657 11,221 19,415 24,381 21,913 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 -22.61% -3.47% 4.06% 0.28% 1.35% 1.43% 9.47% -
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 86.85 231.01 309.11 28.19 50.16 62.87 244.76 -15.84%
EPS -14.47 -4.03 5.11 0.34 1.62 1.99 11.74 -
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 2.59 6.79 8.93 0.79 1.39 1.75 1.60 8.35%
EPS -0.43 -0.12 0.15 0.01 0.04 0.06 0.08 -
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 1.55 1.01 1.73 7.80 2.71 2.12 0.00 -
P/EPS -9.33 -57.82 104.70 647.06 83.95 66.83 0.00 -
EY -10.72 -1.73 0.96 0.15 1.19 1.50 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 1.37 0.87 1.00 8.48 2.15 2.42 0.71 11.56%
P/EPS -8.22 -50.12 60.27 702.94 66.67 76.38 14.74 -
EY -12.16 -2.00 1.66 0.14 1.50 1.31 6.79 -
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