[NIHSIN] QoQ TTM Result on 31-Mar-2021 [#1]

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 269.09%
YoY- 163.4%
Quarter Report
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 30,617 29,089 30,568 27,320 25,289 27,729 26,469 10.16%
PBT -7,275 -2,008 4,777 6,981 1,873 685 -5,400 21.91%
Tax 828 67 98 113 49 694 663 15.92%
NP -6,447 -1,941 4,875 7,094 1,922 1,379 -4,737 22.74%
-
NP to SH -6,394 -1,941 4,875 7,094 1,922 1,379 -4,737 22.06%
-
Tax Rate - - -2.05% -1.62% -2.62% -101.31% - -
Total Cost 37,064 31,030 25,693 20,226 23,367 26,350 31,206 12.11%
-
Net Worth 90,403 82,840 87,489 78,468 87,876 87,802 82,139 6.58%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 90,403 82,840 87,489 78,468 87,876 87,802 82,139 6.58%
NOSH 510,494 507,802 460,697 459,314 324,209 323,354 321,514 35.98%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -21.06% -6.67% 15.95% 25.97% 7.60% 4.97% -17.90% -
ROE -7.07% -2.34% 5.57% 9.04% 2.19% 1.57% -5.77% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.11 7.02 7.69 7.66 8.06 8.84 8.38 -10.35%
EPS -1.49 -0.47 1.23 1.99 0.61 0.44 -1.50 -0.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.22 0.22 0.28 0.28 0.26 -13.23%
Adjusted Per Share Value based on latest NOSH - 459,314
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.34 5.08 5.33 4.77 4.41 4.84 4.62 10.10%
EPS -1.12 -0.34 0.85 1.24 0.34 0.24 -0.83 22.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1578 0.1446 0.1527 0.1369 0.1534 0.1532 0.1433 6.61%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.12 0.135 0.12 0.145 0.28 0.195 0.205 -
P/RPS 1.69 1.92 1.56 1.89 3.47 2.21 2.45 -21.87%
P/EPS -8.08 -28.81 9.79 7.29 45.72 44.34 -13.67 -29.50%
EY -12.38 -3.47 10.22 13.72 2.19 2.26 -7.31 41.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.55 0.66 1.00 0.70 0.79 -19.50%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 23/11/21 25/08/21 25/05/21 25/02/21 18/11/20 26/08/20 -
Price 0.11 0.13 0.13 0.14 0.175 0.225 0.23 -
P/RPS 1.55 1.85 1.69 1.83 2.17 2.54 2.75 -31.69%
P/EPS -7.41 -27.74 10.60 7.04 28.58 51.16 -15.34 -38.35%
EY -13.50 -3.60 9.43 14.21 3.50 1.95 -6.52 62.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.65 0.59 0.64 0.63 0.80 0.88 -29.51%

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