[NICE] YoY TTM 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- -25.97%
YoY- 52.33%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 30/09/10 31/03/09 31/03/08 31/01/08 31/01/07 CAGR
Revenue 25,276 23,368 16,149 10,818 57,838 109,459 208,107 -28.95%
PBT -3,564 -743 -1,976 -8,322 -18,600 -19,731 -2,232 7.88%
Tax -1 -81 455 -6 1,131 1,131 16 -
NP -3,565 -824 -1,521 -8,328 -17,469 -18,600 -2,216 8.01%
-
NP to SH -2,836 -691 -1,521 -8,328 -17,469 -18,600 -2,216 4.08%
-
Tax Rate - - - - - - - -
Total Cost 28,841 24,192 17,670 19,146 75,307 128,059 210,323 -27.54%
-
Net Worth 15,484 11,203 11,658 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 11,203 11,658 20,677 0 30,896 49,926 -17.29%
NOSH 119,111 43,090 43,178 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 -14.10% -3.53% -9.42% -76.98% -30.20% -16.99% -1.06% -
ROE -18.32% -6.17% -13.05% -40.28% 0.00% -60.20% -4.44% -
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 21.22 54.23 37.40 25.11 134.78 255.08 491.85 -39.93%
EPS -2.38 -1.60 -3.52 -19.33 -40.71 -43.35 -5.24 -12.01%
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 1.70 1.57 1.09 0.73 3.90 7.38 14.02 -28.97%
EPS -0.19 -0.05 -0.10 -0.56 -1.18 -1.25 -0.15 3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0104 0.0076 0.0079 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 0.57 0.63 0.94 2.71 1.20 0.58 0.48 2.82%
P/EPS -5.04 -21.20 -9.94 -3.52 -3.98 -3.41 -44.87 -29.84%
EY -19.84 -4.72 -10.06 -28.43 -25.13 -29.29 -2.23 42.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.31 1.30 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 - - - 26/03/07 -
Price 0.125 0.34 0.28 0.00 0.00 0.00 2.48 -
P/RPS 0.59 0.63 0.75 0.00 0.00 0.00 0.50 2.72%
P/EPS -5.25 -21.20 -7.95 0.00 0.00 0.00 -47.35 -29.99%
EY -19.05 -4.72 -12.58 0.00 0.00 0.00 -2.11 42.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.31 1.04 0.00 0.00 0.00 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