[NIHSIN] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -119.52%
YoY- -136.01%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 24,080 11,209 40,727 30,139 19,893 10,364 55,150 -42.53%
PBT 739 225 572 -48 -49 -366 3,638 -65.54%
Tax -210 -67 -515 -503 -343 -181 -1,359 -71.30%
NP 529 158 57 -551 -392 -547 2,279 -62.33%
-
NP to SH 529 158 57 -551 -251 -547 2,279 -62.33%
-
Tax Rate 28.42% 29.78% 90.03% - - - 37.36% -
Total Cost 23,551 11,051 40,670 30,690 20,285 10,911 52,871 -41.76%
-
Net Worth 59,799 58,685 74,099 59,691 38,388 59,258 59,852 -0.05%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 28 22 14 - 23 -
Div Payout % - - 50.00% 0.00% 0.00% - 1.01% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 59,799 58,685 74,099 59,691 38,388 59,258 59,852 -0.05%
NOSH 229,999 225,714 285,000 229,583 147,647 227,916 230,202 -0.05%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.20% 1.41% 0.14% -1.83% -1.97% -5.28% 4.13% -
ROE 0.88% 0.27% 0.08% -0.92% -0.65% -0.92% 3.81% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 10.47 4.97 14.29 13.13 13.47 4.55 23.96 -42.50%
EPS 0.23 0.07 0.02 -0.24 -0.17 -0.24 0.99 -62.30%
DPS 0.00 0.00 0.01 0.01 0.01 0.00 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 - 227,142
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.66 2.17 7.88 5.83 3.85 2.00 10.66 -42.48%
EPS 0.10 0.03 0.01 -0.11 -0.05 -0.11 0.44 -62.85%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.1135 0.1433 0.1154 0.0742 0.1146 0.1157 -0.05%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.28 0.295 0.335 0.47 0.185 0.19 0.165 -
P/RPS 2.67 5.94 2.34 3.58 1.37 4.18 0.69 147.08%
P/EPS 121.74 421.43 1,675.00 -195.83 -108.82 -79.17 16.67 277.78%
EY 0.82 0.24 0.06 -0.51 -0.92 -1.26 6.00 -73.56%
DY 0.00 0.00 0.03 0.02 0.05 0.00 0.06 -
P/NAPS 1.08 1.13 1.29 1.81 0.71 0.73 0.63 43.37%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 21/05/15 16/02/15 19/11/14 21/08/14 21/05/14 26/02/14 -
Price 0.25 0.295 0.405 0.45 0.325 0.17 0.18 -
P/RPS 2.39 5.94 2.83 3.43 2.41 3.74 0.75 117.00%
P/EPS 108.70 421.43 2,025.00 -187.50 -191.18 -70.83 18.18 230.50%
EY 0.92 0.24 0.05 -0.53 -0.52 -1.41 5.50 -69.74%
DY 0.00 0.00 0.02 0.02 0.03 0.00 0.06 -
P/NAPS 0.96 1.13 1.56 1.73 1.25 0.65 0.69 24.70%

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