[NIHSIN] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -97.52%
YoY- -65.19%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 37,817 27,278 20,072 9,524 45,936 36,096 24,080 34.92%
PBT -4,560 -4,824 -4,828 99 3,099 2,543 739 -
Tax -459 -137 -139 -44 -883 -473 -210 68.02%
NP -5,019 -4,961 -4,967 55 2,216 2,070 529 -
-
NP to SH -4,914 -4,886 -4,909 55 2,216 2,070 529 -
-
Tax Rate - - - 44.44% 28.49% 18.60% 28.42% -
Total Cost 42,836 32,239 25,039 9,469 43,720 34,026 23,551 48.73%
-
Net Worth 74,348 70,106 71,680 68,750 57,615 62,100 59,799 15.54%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 74,348 70,106 71,680 68,750 57,615 62,100 59,799 15.54%
NOSH 238,353 238,353 217,212 275,000 221,600 230,000 229,999 2.39%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -13.27% -18.19% -24.75% 0.58% 4.82% 5.73% 2.20% -
ROE -6.61% -6.97% -6.85% 0.08% 3.85% 3.33% 0.88% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.29 12.45 9.24 3.46 20.73 15.69 10.47 39.49%
EPS -2.25 -2.23 -2.26 0.02 1.00 0.90 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.32 0.33 0.25 0.26 0.27 0.26 19.48%
Adjusted Per Share Value based on latest NOSH - 275,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.31 5.27 3.88 1.84 8.88 6.98 4.66 34.82%
EPS -0.95 -0.94 -0.95 0.01 0.43 0.40 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1438 0.1356 0.1386 0.1329 0.1114 0.1201 0.1156 15.58%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.28 0.28 0.27 0.34 0.30 0.25 0.28 -
P/RPS 1.62 2.25 2.92 9.82 1.45 1.59 2.67 -28.22%
P/EPS -12.46 -12.55 -11.95 1,700.00 30.00 27.78 121.74 -
EY -8.03 -7.96 -8.37 0.06 3.33 3.60 0.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.88 0.82 1.36 1.15 0.93 1.08 -16.70%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 23/11/16 24/08/16 18/05/16 25/02/16 18/11/15 19/08/15 -
Price 0.275 0.275 0.30 0.285 0.36 0.36 0.25 -
P/RPS 1.59 2.21 3.25 8.23 1.74 2.29 2.39 -23.69%
P/EPS -12.24 -12.33 -13.27 1,425.00 36.00 40.00 108.70 -
EY -8.17 -8.11 -7.53 0.07 2.78 2.50 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.91 1.14 1.38 1.33 0.96 -10.66%

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