[NIHSIN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 14.76%
YoY- -3394.87%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 44,244 46,980 39,338 34,953 33,760 30,892 35,975 14.80%
PBT 950 2,720 728 -806 -1,186 -2,320 9 2139.85%
Tax -914 -1,016 -894 -906 -824 -864 -338 94.21%
NP 36 1,704 -166 -1,713 -2,010 -3,184 -329 -
-
NP to SH 36 1,704 -166 -1,713 -2,010 -3,184 -329 -
-
Tax Rate 96.21% 37.35% 122.80% - - - 3,755.56% -
Total Cost 44,208 45,276 39,504 36,666 35,770 34,076 36,304 14.04%
-
Net Worth 46,799 61,533 64,133 55,461 55,590 58,235 58,749 -14.07%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 24 30 - - - -
Div Payout % - - 0.00% 0.00% - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 46,799 61,533 64,133 55,461 55,590 58,235 58,749 -14.07%
NOSH 180,000 236,666 246,666 231,090 231,627 232,941 234,999 -16.29%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.08% 3.63% -0.42% -4.90% -5.95% -10.31% -0.91% -
ROE 0.08% 2.77% -0.26% -3.09% -3.62% -5.47% -0.56% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.58 19.85 15.95 15.13 14.58 13.26 15.31 37.15%
EPS 0.02 0.72 -0.07 -0.75 -0.88 -1.36 -0.14 -
DPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.24 0.24 0.25 0.25 2.65%
Adjusted Per Share Value based on latest NOSH - 229,166
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.72 8.20 6.87 6.10 5.89 5.39 6.28 14.76%
EPS 0.01 0.30 -0.03 -0.30 -0.35 -0.56 -0.06 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.0817 0.1074 0.1119 0.0968 0.097 0.1016 0.1025 -14.04%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.15 0.16 0.12 0.12 0.13 0.15 0.19 -
P/RPS 0.61 0.81 0.75 0.79 0.89 1.13 1.24 -37.71%
P/EPS 750.00 22.22 -178.31 -16.19 -14.98 -10.97 -135.71 -
EY 0.13 4.50 -0.56 -6.18 -6.68 -9.11 -0.74 -
DY 0.00 0.00 0.08 0.11 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.46 0.50 0.54 0.60 0.76 -16.50%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 23/05/12 27/02/12 21/11/11 16/08/11 18/05/11 23/02/11 -
Price 0.16 0.17 0.13 0.12 0.115 0.15 0.17 -
P/RPS 0.65 0.86 0.82 0.79 0.79 1.13 1.11 -30.02%
P/EPS 800.00 23.61 -193.17 -16.19 -13.25 -10.97 -121.43 -
EY 0.13 4.24 -0.52 -6.18 -7.55 -9.11 -0.82 -
DY 0.00 0.00 0.08 0.11 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.50 0.50 0.48 0.60 0.68 -5.97%

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