[NIHSIN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 87.08%
YoY- 49.54%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 34,156 22,122 11,745 39,338 26,215 16,880 7,723 168.70%
PBT 757 475 680 728 -605 -593 -580 -
Tax -729 -457 -254 -894 -680 -412 -216 124.50%
NP 28 18 426 -166 -1,285 -1,005 -796 -
-
NP to SH 28 18 426 -166 -1,285 -1,005 -796 -
-
Tax Rate 96.30% 96.21% 37.35% 122.80% - - - -
Total Cost 34,128 22,104 11,319 39,504 27,500 17,885 8,519 151.60%
-
Net Worth 72,799 46,799 61,533 64,133 55,461 55,590 58,235 15.99%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 24 23 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 72,799 46,799 61,533 64,133 55,461 55,590 58,235 15.99%
NOSH 280,000 180,000 236,666 246,666 231,090 231,627 232,941 13.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.08% 0.08% 3.63% -0.42% -4.90% -5.95% -10.31% -
ROE 0.04% 0.04% 0.69% -0.26% -2.32% -1.81% -1.37% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.20 12.29 4.96 15.95 11.34 7.29 3.32 137.56%
EPS 0.01 0.01 0.18 -0.07 -0.56 -0.44 -0.34 -
DPS 0.00 0.00 0.00 0.01 0.01 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.26 0.24 0.24 0.25 2.64%
Adjusted Per Share Value based on latest NOSH - 229,183
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.96 3.86 2.05 6.87 4.57 2.95 1.35 168.39%
EPS 0.00 0.00 0.07 -0.03 -0.22 -0.18 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.127 0.0817 0.1074 0.1119 0.0968 0.097 0.1016 15.99%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.15 0.16 0.12 0.12 0.13 0.15 -
P/RPS 1.15 1.22 3.22 0.75 1.06 1.78 4.52 -59.74%
P/EPS 1,400.00 1,500.00 88.89 -178.31 -21.58 -29.96 -43.90 -
EY 0.07 0.07 1.13 -0.56 -4.63 -3.34 -2.28 -
DY 0.00 0.00 0.00 0.08 0.08 0.00 0.00 -
P/NAPS 0.54 0.58 0.62 0.46 0.50 0.54 0.60 -6.76%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 24/08/12 23/05/12 27/02/12 21/11/11 16/08/11 18/05/11 -
Price 0.14 0.16 0.17 0.13 0.12 0.115 0.15 -
P/RPS 1.15 1.30 3.43 0.82 1.06 1.58 4.52 -59.74%
P/EPS 1,400.00 1,600.00 94.44 -193.17 -21.58 -26.50 -43.90 -
EY 0.07 0.06 1.06 -0.52 -4.63 -3.77 -2.28 -
DY 0.00 0.00 0.00 0.08 0.08 0.00 0.00 -
P/NAPS 0.54 0.62 0.65 0.50 0.50 0.48 0.60 -6.76%

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