[NIHSIN] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[NIHSIN] NI HSIN GROUP BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -457.58%
YoY- -132.86%
Quarter Report
Latest QR
Upcoming QR
NIHSIN's Result
NIHSIN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 9,335 9,157 7,723 9,993 9,548 8,664 7,770 13.00%
PBT -12 -14 -580 -664 130 130 413 -
Tax -268 -196 -216 296 -196 -172 -266 0.50%
NP -280 -210 -796 -368 -66 -42 147 -
-
NP to SH -280 -210 -796 -368 -66 -42 147 -
-
Tax Rate - - - - 150.77% 132.31% 64.41% -
Total Cost 9,615 9,367 8,519 10,361 9,614 8,706 7,623 16.72%
-
Net Worth 54,999 54,666 58,235 57,500 52,799 50,399 63,699 -9.31%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 22 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 54,999 54,666 58,235 57,500 52,799 50,399 63,699 -9.31%
NOSH 229,166 227,777 232,941 230,000 220,000 210,000 245,000 -4.35%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.00% -2.29% -10.31% -3.68% -0.69% -0.48% 1.89% -
ROE -0.51% -0.38% -1.37% -0.64% -0.13% -0.08% 0.23% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.07 4.02 3.32 4.34 4.34 4.13 3.17 18.11%
EPS -0.12 -0.09 -0.34 -0.16 -0.03 -0.02 0.06 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.25 0.25 0.24 0.24 0.26 -5.19%
Adjusted Per Share Value based on latest NOSH - 230,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.81 1.77 1.49 1.93 1.85 1.68 1.50 13.32%
EPS -0.05 -0.04 -0.15 -0.07 -0.01 -0.01 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1064 0.1057 0.1126 0.1112 0.1021 0.0975 0.1232 -9.30%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.13 0.15 0.19 0.20 0.20 0.23 -
P/RPS 2.95 3.23 4.52 4.37 4.61 4.85 7.25 -45.05%
P/EPS -98.21 -141.01 -43.90 -118.75 -666.67 -1,000.00 383.33 -
EY -1.02 -0.71 -2.28 -0.84 -0.15 -0.10 0.26 -
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.60 0.76 0.83 0.83 0.88 -31.37%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 16/08/11 18/05/11 23/02/11 16/11/10 17/08/10 19/05/10 -
Price 0.12 0.115 0.15 0.17 0.19 0.20 0.22 -
P/RPS 2.95 2.86 4.52 3.91 4.38 4.85 6.94 -43.43%
P/EPS -98.21 -124.74 -43.90 -106.25 -633.33 -1,000.00 366.67 -
EY -1.02 -0.80 -2.28 -0.94 -0.16 -0.10 0.27 -
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.60 0.68 0.79 0.83 0.85 -29.77%

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