[NICE] YoY TTM 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-0.0%
YoY- 60.82%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
Revenue 36,004 23,542 14,548 8,913 229,209 77,010 54,797 -4.04%
PBT -9,814 -3,233 -7,792 -6,601 448 695 2,776 -
Tax 0 -2 513 -10 -245 -369 -838 -
NP -9,814 -3,235 -7,279 -6,611 203 326 1,938 -
-
NP to SH -8,416 -2,537 -7,279 -6,611 203 326 1,938 -
-
Tax Rate - - - - 54.69% 53.09% 30.19% -
Total Cost 45,818 26,777 21,827 15,524 229,006 76,684 52,859 -1.39%
-
Net Worth 9,448 16,529 15,053 22,948 50,968 51,239 53,490 -15.66%
Dividend
31/12/13 31/12/12 31/12/09 31/12/08 31/10/06 31/10/05 31/10/03 CAGR
Div - - - - - - 1,197 -
Div Payout % - - - - - - 61.79% -
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 9,448 16,529 15,053 22,948 50,968 51,239 53,490 -15.66%
NOSH 118,101 118,064 43,008 43,300 41,777 41,999 39,918 11.24%
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% -13.74% -50.03% -74.17% 0.09% 0.42% 3.54% -
ROE -89.08% -15.35% -48.36% -28.81% 0.40% 0.64% 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 30.49 19.94 33.83 20.58 548.64 183.36 137.27 -13.74%
EPS -7.13 -2.15 -16.92 -15.27 0.49 0.78 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 2.50 1.63 1.01 0.62 15.89 5.34 3.80 -4.03%
EPS -0.58 -0.18 -0.50 -0.46 0.01 0.02 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0065 0.0115 0.0104 0.0159 0.0353 0.0355 0.0371 -15.73%
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 0.60 2.51 3.35 0.46 1.83 1.01 -8.47%
P/EPS -1.75 -5.58 -5.02 -4.52 514.50 432.88 28.42 -
EY -57.01 -17.91 -19.91 -22.13 0.19 0.23 3.52 -
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 - 27/12/06 28/12/05 30/12/03 -
Price 0.11 0.075 0.99 0.00 2.44 4.76 1.28 -
P/RPS 0.36 0.38 2.93 0.00 0.44 2.60 0.93 -8.90%
P/EPS -1.54 -3.49 -5.85 0.00 502.16 613.25 26.37 -
EY -64.78 -28.65 -17.10 0.00 0.20 0.16 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 0.00 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