[NIHSIN] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 36.87%
YoY- -1057.14%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 46,980 39,338 34,953 33,760 30,892 35,975 34,642 22.49%
PBT 2,720 728 -806 -1,186 -2,320 9 897 109.35%
Tax -1,016 -894 -906 -824 -864 -338 -845 13.06%
NP 1,704 -166 -1,713 -2,010 -3,184 -329 52 921.85%
-
NP to SH 1,704 -166 -1,713 -2,010 -3,184 -329 52 921.85%
-
Tax Rate 37.35% 122.80% - - - 3,755.56% 94.20% -
Total Cost 45,276 39,504 36,666 35,770 34,076 36,304 34,590 19.63%
-
Net Worth 61,533 64,133 55,461 55,590 58,235 58,749 46,800 19.99%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 24 30 - - - - -
Div Payout % - 0.00% 0.00% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 61,533 64,133 55,461 55,590 58,235 58,749 46,800 19.99%
NOSH 236,666 246,666 231,090 231,627 232,941 234,999 195,000 13.76%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.63% -0.42% -4.90% -5.95% -10.31% -0.91% 0.15% -
ROE 2.77% -0.26% -3.09% -3.62% -5.47% -0.56% 0.11% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.85 15.95 15.13 14.58 13.26 15.31 17.77 7.65%
EPS 0.72 -0.07 -0.75 -0.88 -1.36 -0.14 0.03 730.42%
DPS 0.00 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.24 0.24 0.25 0.25 0.24 5.47%
Adjusted Per Share Value based on latest NOSH - 227,777
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.20 6.87 6.10 5.89 5.39 6.28 6.05 22.44%
EPS 0.30 -0.03 -0.30 -0.35 -0.56 -0.06 0.01 863.49%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1074 0.1119 0.0968 0.097 0.1016 0.1025 0.0817 19.98%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.16 0.12 0.12 0.13 0.15 0.19 0.20 -
P/RPS 0.81 0.75 0.79 0.89 1.13 1.24 1.13 -19.88%
P/EPS 22.22 -178.31 -16.19 -14.98 -10.97 -135.71 750.00 -90.40%
EY 4.50 -0.56 -6.18 -6.68 -9.11 -0.74 0.13 959.84%
DY 0.00 0.08 0.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.46 0.50 0.54 0.60 0.76 0.83 -17.65%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 27/02/12 21/11/11 16/08/11 18/05/11 23/02/11 16/11/10 -
Price 0.17 0.13 0.12 0.115 0.15 0.17 0.19 -
P/RPS 0.86 0.82 0.79 0.79 1.13 1.11 1.07 -13.54%
P/EPS 23.61 -193.17 -16.19 -13.25 -10.97 -121.43 712.50 -89.66%
EY 4.24 -0.52 -6.18 -7.55 -9.11 -0.82 0.14 869.59%
DY 0.00 0.08 0.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.50 0.50 0.48 0.60 0.68 0.79 -12.18%

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