[NIHSIN] QoQ Cumulative 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- -943.59%
YoY- -106.42%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 26,215 16,880 7,723 35,975 25,982 16,434 7,770 124.78%
PBT -605 -593 -580 9 673 543 413 -
Tax -680 -412 -216 -338 -634 -438 -266 86.85%
NP -1,285 -1,005 -796 -329 39 105 147 -
-
NP to SH -1,285 -1,005 -796 -329 39 105 147 -
-
Tax Rate - - - 3,755.56% 94.21% 80.66% 64.41% -
Total Cost 27,500 17,885 8,519 36,304 25,943 16,329 7,623 135.03%
-
Net Worth 55,461 55,590 58,235 58,749 46,799 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 23 - - - - - - -
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 46,799 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 -2.32% -1.81% -1.37% -0.56% 0.08% 0.21% 0.23% -
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 11.34 7.29 3.32 15.31 13.32 7.83 3.17 133.72%
EPS -0.56 -0.44 -0.34 -0.14 0.02 0.05 0.06 -
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 4.57 2.95 1.35 6.28 4.53 2.87 1.36 124.18%
EPS -0.22 -0.18 -0.14 -0.06 0.01 0.02 0.03 -
DPS 0.00 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 1.06 1.78 4.52 1.24 1.50 2.56 7.25 -72.21%
P/EPS -21.58 -29.96 -43.90 -135.71 1,000.00 400.00 383.33 -
EY -4.63 -3.34 -2.28 -0.74 0.10 0.25 0.26 -
DY 0.08 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 1.06 1.58 4.52 1.11 1.43 2.56 6.94 -71.39%
P/EPS -21.58 -26.50 -43.90 -121.43 950.00 400.00 366.67 -
EY -4.63 -3.77 -2.28 -0.82 0.11 0.25 0.27 -
DY 0.08 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