[NIHSIN] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 7,206 15,839 8,784 7,449 0 0 0 -
PBT 127 7,897 2,042 1,230 0 0 0 -
Tax -304 -3,217 -452 -657 0 0 0 -
NP -177 4,680 1,590 573 0 0 0 -
-
NP to SH -177 4,680 1,590 573 0 0 0 -
-
Tax Rate 239.37% 40.74% 22.14% 53.41% - - - -
Total Cost 7,383 11,159 7,194 6,876 0 0 0 -
-
Net Worth 15,657 58,499 47,917 42,974 0 0 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 6,255 2,178 - - - - -
Div Payout % - 133.65% 136.99% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 15,657 58,499 47,917 42,974 0 0 0 -
NOSH 68,076 225,000 217,808 204,642 0 0 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -2.46% 29.55% 18.10% 7.69% 0.00% 0.00% 0.00% -
ROE -1.13% 8.00% 3.32% 1.33% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.59 7.04 4.03 3.64 0.00 0.00 0.00 -
EPS -0.26 2.08 0.73 0.28 0.00 0.00 0.00 -
DPS 0.00 2.78 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.26 0.22 0.21 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 204,642
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.26 2.76 1.53 1.30 0.00 0.00 0.00 -
EPS -0.03 0.82 0.28 0.10 0.00 0.00 0.00 -
DPS 0.00 1.09 0.38 0.00 0.00 0.00 0.00 -
NAPS 0.0273 0.1021 0.0836 0.075 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 - - - - -
Price 0.35 0.30 0.34 0.00 0.00 0.00 0.00 -
P/RPS 3.31 4.26 8.43 0.00 0.00 0.00 0.00 -
P/EPS -134.62 14.42 46.58 0.00 0.00 0.00 0.00 -
EY -0.74 6.93 2.15 0.00 0.00 0.00 0.00 -
DY 0.00 9.27 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.15 1.55 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 13/03/06 14/12/05 25/07/05 - - - -
Price 0.36 0.36 0.30 0.00 0.00 0.00 0.00 -
P/RPS 3.40 5.11 7.44 0.00 0.00 0.00 0.00 -
P/EPS -138.46 17.31 41.10 0.00 0.00 0.00 0.00 -
EY -0.72 5.78 2.43 0.00 0.00 0.00 0.00 -
DY 0.00 7.72 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.38 1.36 0.00 0.00 0.00 0.00 -

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