[NIHSIN] QoQ 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- -116.3%
YoY- -641.5%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 13,123 9,335 9,157 7,723 9,993 9,548 8,664 31.78%
PBT 1,333 -12 -14 -580 -664 130 130 369.98%
Tax -214 -268 -196 -216 296 -196 -172 15.63%
NP 1,119 -280 -210 -796 -368 -66 -42 -
-
NP to SH 1,119 -280 -210 -796 -368 -66 -42 -
-
Tax Rate 16.05% - - - - 150.77% 132.31% -
Total Cost 12,004 9,615 9,367 8,519 10,361 9,614 8,706 23.80%
-
Net Worth 55,004 54,999 54,666 58,235 57,500 52,799 50,399 5.98%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 22 - - - - - -
Div Payout % - 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 55,004 54,999 54,666 58,235 57,500 52,799 50,399 5.98%
NOSH 229,183 229,166 227,777 232,941 230,000 220,000 210,000 5.98%
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 8.53% -3.00% -2.29% -10.31% -3.68% -0.69% -0.48% -
ROE 2.03% -0.51% -0.38% -1.37% -0.64% -0.13% -0.08% -
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 5.73 4.07 4.02 3.32 4.34 4.34 4.13 24.32%
EPS 0.48 -0.12 -0.09 -0.34 -0.16 -0.03 -0.02 -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.25 0.25 0.24 0.24 0.00%
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 2.29 1.63 1.60 1.35 1.74 1.67 1.51 31.89%
EPS 0.20 -0.05 -0.04 -0.14 -0.06 -0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.096 0.0954 0.1016 0.1003 0.0921 0.088 5.95%
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 2.10 2.95 3.23 4.52 4.37 4.61 4.85 -42.67%
P/EPS 24.58 -98.21 -141.01 -43.90 -118.75 -666.67 -1,000.00 -
EY 4.07 -1.02 -0.71 -2.28 -0.84 -0.15 -0.10 -
DY 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.54 0.60 0.76 0.83 0.83 -28.60%
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 2.27 2.95 2.86 4.52 3.91 4.38 4.85 -39.63%
P/EPS 26.63 -98.21 -124.74 -43.90 -106.25 -633.33 -1,000.00 -
EY 3.76 -1.02 -0.80 -2.28 -0.94 -0.16 -0.10 -
DY 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.48 0.60 0.68 0.79 0.83 -24.85%

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