[NICE] YoY TTM Result on 31-Jul-2004 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
28-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ- 2.85%
YoY- 11.11%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 199,124 236,186 31,269 58,737 61,293 22,238 54.98%
PBT -3,622 1,598 886 2,349 3,160 6,707 -
Tax 406 -998 -739 -509 -1,504 -1,302 -
NP -3,216 600 147 1,840 1,656 5,405 -
-
NP to SH -3,216 600 147 1,840 1,656 5,405 -
-
Tax Rate - 62.45% 83.41% 21.67% 47.59% 19.41% -
Total Cost 202,340 235,586 31,122 56,897 59,637 16,833 64.38%
-
Net Worth 48,471 51,354 48,688 47,951 52,478 52,053 -1.41%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - 1,197 278,400 - -
Div Payout % - - - 65.08% 16,811.59% - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 48,471 51,354 48,688 47,951 52,478 52,053 -1.41%
NOSH 42,518 41,752 40,238 39,629 39,756 37,995 2.27%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin -1.62% 0.25% 0.47% 3.13% 2.70% 24.31% -
ROE -6.63% 1.17% 0.30% 3.84% 3.16% 10.38% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 468.32 565.69 77.71 148.21 154.17 58.53 51.54%
EPS -7.56 1.44 0.37 4.64 4.17 14.23 -
DPS 0.00 0.00 0.00 3.00 700.27 0.00 -
NAPS 1.14 1.23 1.21 1.21 1.32 1.37 -3.60%
Adjusted Per Share Value based on latest NOSH - 39,629
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 13.42 15.92 2.11 3.96 4.13 1.50 54.96%
EPS -0.22 0.04 0.01 0.12 0.11 0.36 -
DPS 0.00 0.00 0.00 0.08 18.76 0.00 -
NAPS 0.0327 0.0346 0.0328 0.0323 0.0354 0.0351 -1.40%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 1.95 3.58 2.86 1.07 1.42 1.73 -
P/RPS 0.42 0.63 3.68 0.72 0.92 2.96 -32.31%
P/EPS -25.78 249.12 782.86 23.05 34.09 12.16 -
EY -3.88 0.40 0.13 4.34 2.93 8.22 -
DY 0.00 0.00 0.00 2.80 493.15 0.00 -
P/NAPS 1.71 2.91 2.36 0.88 1.08 1.26 6.29%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 17/09/07 27/09/06 27/09/05 28/09/04 25/09/03 - -
Price 1.80 2.60 2.89 0.90 1.43 0.00 -
P/RPS 0.38 0.46 3.72 0.61 0.93 0.00 -
P/EPS -23.80 180.93 791.08 19.38 34.33 0.00 -
EY -4.20 0.55 0.13 5.16 2.91 0.00 -
DY 0.00 0.00 0.00 3.33 489.70 0.00 -
P/NAPS 1.58 2.11 2.39 0.74 1.08 0.00 -

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