[NIHSIN] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -141.49%
YoY- -524.31%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 31,117 21,361 14,797 7,708 33,195 23,399 14,861 63.44%
PBT -6,764 -6,756 -5,905 -834 1,769 3,235 -2,867 76.94%
Tax 609 -80 -77 -65 396 -36 -99 -
NP -6,155 -6,836 -5,982 -899 2,165 3,199 -2,966 62.47%
-
NP to SH -6,155 -6,836 -5,982 -899 2,167 3,200 -2,965 62.51%
-
Tax Rate - - - - -22.39% 1.11% - -
Total Cost 37,272 28,197 20,779 8,607 31,030 20,200 17,827 63.28%
-
Net Worth 85,302 85,199 84,991 90,616 93,167 92,901 86,451 -0.88%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - 874 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 85,302 85,199 84,991 90,616 93,167 92,901 86,451 -0.88%
NOSH 321,514 321,514 321,514 321,514 321,514 321,514 321,514 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -19.78% -32.00% -40.43% -11.66% 6.52% 13.67% -19.96% -
ROE -7.22% -8.02% -7.04% -0.99% 2.33% 3.44% -3.43% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.85 6.77 4.70 2.47 11.40 8.06 5.16 53.70%
EPS -1.95 -2.17 -1.90 -0.29 0.74 1.10 -1.03 52.85%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.27 0.27 0.27 0.29 0.32 0.32 0.30 -6.76%
Adjusted Per Share Value based on latest NOSH - 321,514
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.02 4.13 2.86 1.49 6.42 4.52 2.87 63.64%
EPS -1.19 -1.32 -1.16 -0.17 0.42 0.62 -0.57 63.12%
DPS 0.00 0.00 0.00 0.17 0.00 0.00 0.00 -
NAPS 0.165 0.1648 0.1643 0.1752 0.1802 0.1796 0.1672 -0.87%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.15 0.155 0.18 0.285 0.25 0.295 0.16 -
P/RPS 1.52 2.29 3.83 11.55 2.19 3.66 3.10 -37.73%
P/EPS -7.70 -7.15 -9.47 -99.06 33.59 26.76 -15.55 -37.32%
EY -12.99 -13.98 -10.56 -1.01 2.98 3.74 -6.43 59.60%
DY 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.67 0.98 0.78 0.92 0.53 3.72%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 20/11/19 21/08/19 30/05/19 27/02/19 29/11/18 27/08/18 -
Price 0.125 0.16 0.155 0.15 0.265 0.285 0.185 -
P/RPS 1.27 2.36 3.30 6.08 2.32 3.54 3.59 -49.88%
P/EPS -6.42 -7.39 -8.16 -52.14 35.60 25.86 -17.98 -49.57%
EY -15.59 -13.54 -12.26 -1.92 2.81 3.87 -5.56 98.47%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.46 0.59 0.57 0.52 0.83 0.89 0.62 -18.00%

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