[NIHSIN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 481.89%
YoY- 4005.56%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 10,364 55,150 40,728 27,418 14,638 49,935 34,156 -54.87%
PBT -366 3,638 2,263 1,189 340 1,488 757 -
Tax -181 -1,359 -733 -450 -213 -583 -729 -60.53%
NP -547 2,279 1,530 739 127 905 28 -
-
NP to SH -547 2,279 1,530 739 127 905 28 -
-
Tax Rate - 37.36% 32.39% 37.85% 62.65% 39.18% 96.30% -
Total Cost 10,911 52,871 39,198 26,679 14,511 49,030 34,128 -53.27%
-
Net Worth 59,258 59,852 60,272 60,043 66,039 60,333 72,799 -12.83%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 23 23 23 - - - -
Div Payout % - 1.01% 1.52% 3.12% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 59,258 59,852 60,272 60,043 66,039 60,333 72,799 -12.83%
NOSH 227,916 230,202 231,818 230,937 253,999 232,051 280,000 -12.83%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -5.28% 4.13% 3.76% 2.70% 0.87% 1.81% 0.08% -
ROE -0.92% 3.81% 2.54% 1.23% 0.19% 1.50% 0.04% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.55 23.96 17.57 11.87 5.76 21.52 12.20 -48.21%
EPS -0.24 0.99 0.66 0.32 0.05 0.39 0.01 -
DPS 0.00 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.26 0.26 0.26 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 235,384
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.81 9.62 7.11 4.78 2.55 8.71 5.96 -54.85%
EPS -0.10 0.40 0.27 0.13 0.02 0.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1034 0.1045 0.1052 0.1048 0.1152 0.1053 0.127 -12.81%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.19 0.165 0.15 0.14 0.12 0.14 0.14 -
P/RPS 4.18 0.69 0.85 1.18 2.08 0.65 1.15 136.58%
P/EPS -79.17 16.67 22.73 43.75 240.00 35.90 1,400.00 -
EY -1.26 6.00 4.40 2.29 0.42 2.79 0.07 -
DY 0.00 0.06 0.07 0.07 0.00 0.00 0.00 -
P/NAPS 0.73 0.63 0.58 0.54 0.46 0.54 0.54 22.28%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 26/02/14 18/11/13 19/08/13 22/05/13 20/02/13 20/11/12 -
Price 0.17 0.18 0.155 0.135 0.15 0.12 0.14 -
P/RPS 3.74 0.75 0.88 1.14 2.60 0.56 1.15 119.66%
P/EPS -70.83 18.18 23.48 42.19 300.00 30.77 1,400.00 -
EY -1.41 5.50 4.26 2.37 0.33 3.25 0.07 -
DY 0.00 0.06 0.06 0.07 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.60 0.52 0.58 0.46 0.54 13.16%

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