[NIHSIN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -141.95%
YoY- -641.5%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 39,338 26,215 16,880 7,723 35,975 25,982 16,434 78.65%
PBT 728 -605 -593 -580 9 673 543 21.52%
Tax -894 -680 -412 -216 -338 -634 -438 60.69%
NP -166 -1,285 -1,005 -796 -329 39 105 -
-
NP to SH -166 -1,285 -1,005 -796 -329 39 105 -
-
Tax Rate 122.80% - - - 3,755.56% 94.21% 80.66% -
Total Cost 39,504 27,500 17,885 8,519 36,304 25,943 16,329 79.92%
-
Net Worth 64,133 55,461 55,590 58,235 58,749 46,799 50,399 17.37%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 24 23 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 64,133 55,461 55,590 58,235 58,749 46,799 50,399 17.37%
NOSH 246,666 231,090 231,627 232,941 234,999 195,000 209,999 11.29%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.42% -4.90% -5.95% -10.31% -0.91% 0.15% 0.64% -
ROE -0.26% -2.32% -1.81% -1.37% -0.56% 0.08% 0.21% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 15.95 11.34 7.29 3.32 15.31 13.32 7.83 60.48%
EPS -0.07 -0.56 -0.44 -0.34 -0.14 0.02 0.05 -
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.24 0.25 0.25 0.24 0.24 5.46%
Adjusted Per Share Value based on latest NOSH - 232,941
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.87 4.57 2.95 1.35 6.28 4.53 2.87 78.65%
EPS -0.03 -0.22 -0.18 -0.14 -0.06 0.01 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1119 0.0968 0.097 0.1016 0.1025 0.0817 0.088 17.32%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.12 0.12 0.13 0.15 0.19 0.20 0.20 -
P/RPS 0.75 1.06 1.78 4.52 1.24 1.50 2.56 -55.79%
P/EPS -178.31 -21.58 -29.96 -43.90 -135.71 1,000.00 400.00 -
EY -0.56 -4.63 -3.34 -2.28 -0.74 0.10 0.25 -
DY 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.54 0.60 0.76 0.83 0.83 -32.45%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 21/11/11 16/08/11 18/05/11 23/02/11 16/11/10 17/08/10 -
Price 0.13 0.12 0.115 0.15 0.17 0.19 0.20 -
P/RPS 0.82 1.06 1.58 4.52 1.11 1.43 2.56 -53.08%
P/EPS -193.17 -21.58 -26.50 -43.90 -121.43 950.00 400.00 -
EY -0.52 -4.63 -3.77 -2.28 -0.82 0.11 0.25 -
DY 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.48 0.60 0.68 0.79 0.83 -28.60%

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