[NIHSIN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -732.69%
YoY- -106.42%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 34,953 33,760 30,892 35,975 34,642 32,868 31,080 8.13%
PBT -806 -1,186 -2,320 9 897 1,086 1,652 -
Tax -906 -824 -864 -338 -845 -876 -1,064 -10.15%
NP -1,713 -2,010 -3,184 -329 52 210 588 -
-
NP to SH -1,713 -2,010 -3,184 -329 52 210 588 -
-
Tax Rate - - - 3,755.56% 94.20% 80.66% 64.41% -
Total Cost 36,666 35,770 34,076 36,304 34,590 32,658 30,492 13.06%
-
Net Worth 55,461 55,590 58,235 58,749 46,800 50,399 63,699 -8.81%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 30 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 55,461 55,590 58,235 58,749 46,800 50,399 63,699 -8.81%
NOSH 231,090 231,627 232,941 234,999 195,000 209,999 245,000 -3.81%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -4.90% -5.95% -10.31% -0.91% 0.15% 0.64% 1.89% -
ROE -3.09% -3.62% -5.47% -0.56% 0.11% 0.42% 0.92% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.13 14.58 13.26 15.31 17.77 15.65 12.69 12.42%
EPS -0.75 -0.88 -1.36 -0.14 0.03 0.10 0.24 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.25 0.25 0.24 0.24 0.26 -5.19%
Adjusted Per Share Value based on latest NOSH - 230,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.10 5.89 5.39 6.28 6.05 5.74 5.42 8.19%
EPS -0.30 -0.35 -0.56 -0.06 0.01 0.04 0.10 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0968 0.097 0.1016 0.1025 0.0817 0.088 0.1112 -8.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.13 0.15 0.19 0.20 0.20 0.23 -
P/RPS 0.79 0.89 1.13 1.24 1.13 1.28 1.81 -42.43%
P/EPS -16.19 -14.98 -10.97 -135.71 750.00 200.00 95.83 -
EY -6.18 -6.68 -9.11 -0.74 0.13 0.50 1.04 -
DY 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.60 0.76 0.83 0.83 0.88 -31.37%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 16/08/11 18/05/11 23/02/11 16/11/10 17/08/10 19/05/10 -
Price 0.12 0.115 0.15 0.17 0.19 0.20 0.22 -
P/RPS 0.79 0.79 1.13 1.11 1.07 1.28 1.73 -40.67%
P/EPS -16.19 -13.25 -10.97 -121.43 712.50 200.00 91.67 -
EY -6.18 -7.55 -9.11 -0.82 0.14 0.50 1.09 -
DY 0.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.60 0.68 0.79 0.83 0.85 -29.77%

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