[NIHSIN] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 54.11%
YoY- -133.96%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 11,209 40,727 30,139 19,893 10,364 55,150 40,728 -57.72%
PBT 225 572 -48 -49 -366 3,638 2,263 -78.56%
Tax -67 -515 -503 -343 -181 -1,359 -733 -79.73%
NP 158 57 -551 -392 -547 2,279 1,530 -78.01%
-
NP to SH 158 57 -551 -251 -547 2,279 1,530 -78.01%
-
Tax Rate 29.78% 90.03% - - - 37.36% 32.39% -
Total Cost 11,051 40,670 30,690 20,285 10,911 52,871 39,198 -57.03%
-
Net Worth 58,685 74,099 59,691 38,388 59,258 59,852 60,272 -1.76%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 28 22 14 - 23 23 -
Div Payout % - 50.00% 0.00% 0.00% - 1.01% 1.52% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 58,685 74,099 59,691 38,388 59,258 59,852 60,272 -1.76%
NOSH 225,714 285,000 229,583 147,647 227,916 230,202 231,818 -1.76%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.41% 0.14% -1.83% -1.97% -5.28% 4.13% 3.76% -
ROE 0.27% 0.08% -0.92% -0.65% -0.92% 3.81% 2.54% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.97 14.29 13.13 13.47 4.55 23.96 17.57 -56.94%
EPS 0.07 0.02 -0.24 -0.17 -0.24 0.99 0.66 -77.62%
DPS 0.00 0.01 0.01 0.01 0.00 0.01 0.01 -
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 - 319,999
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.17 7.88 5.83 3.85 2.00 10.66 7.88 -57.70%
EPS 0.03 0.01 -0.11 -0.05 -0.11 0.44 0.30 -78.48%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1135 0.1433 0.1154 0.0742 0.1146 0.1157 0.1165 -1.72%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.295 0.335 0.47 0.185 0.19 0.165 0.15 -
P/RPS 5.94 2.34 3.58 1.37 4.18 0.69 0.85 265.95%
P/EPS 421.43 1,675.00 -195.83 -108.82 -79.17 16.67 22.73 601.76%
EY 0.24 0.06 -0.51 -0.92 -1.26 6.00 4.40 -85.64%
DY 0.00 0.03 0.02 0.05 0.00 0.06 0.07 -
P/NAPS 1.13 1.29 1.81 0.71 0.73 0.63 0.58 56.05%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 16/02/15 19/11/14 21/08/14 21/05/14 26/02/14 18/11/13 -
Price 0.295 0.405 0.45 0.325 0.17 0.18 0.155 -
P/RPS 5.94 2.83 3.43 2.41 3.74 0.75 0.88 257.58%
P/EPS 421.43 2,025.00 -187.50 -191.18 -70.83 18.18 23.48 586.72%
EY 0.24 0.05 -0.53 -0.52 -1.41 5.50 4.26 -85.32%
DY 0.00 0.02 0.02 0.03 0.00 0.06 0.06 -
P/NAPS 1.13 1.56 1.73 1.25 0.65 0.69 0.60 52.56%

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