[NIHSIN] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1.37%
YoY- 15.92%
Quarter Report
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 10,377 9,157 8,664 12,109 12,460 9,583 11,678 -1.94%
PBT -205 -14 130 1,497 1,069 1,933 2,033 -
Tax -203 -196 -172 -390 -114 -456 -235 -2.40%
NP -408 -210 -42 1,107 955 1,477 1,798 -
-
NP to SH -408 -210 -42 1,107 955 1,080 1,221 -
-
Tax Rate - - 132.31% 26.05% 10.66% 23.59% 11.56% -
Total Cost 10,785 9,367 8,706 11,002 11,505 8,106 9,880 1.47%
-
Net Worth 58,933 54,666 50,399 57,656 51,243 50,693 49,744 2.86%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 1,153 - - - -
Div Payout % - - - 104.17% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 58,933 54,666 50,399 57,656 51,243 50,693 49,744 2.86%
NOSH 226,666 227,777 210,000 230,625 232,926 220,408 226,111 0.04%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -3.93% -2.29% -0.48% 9.14% 7.66% 15.41% 15.40% -
ROE -0.69% -0.38% -0.08% 1.92% 1.86% 2.13% 2.45% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.58 4.02 4.13 5.25 5.35 4.35 5.16 -1.96%
EPS -0.18 -0.09 -0.02 0.48 0.41 0.49 0.54 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.24 0.25 0.22 0.23 0.22 2.82%
Adjusted Per Share Value based on latest NOSH - 230,625
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.81 1.60 1.51 2.11 2.17 1.67 2.04 -1.97%
EPS -0.07 -0.04 -0.01 0.19 0.17 0.19 0.21 -
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.1028 0.0954 0.088 0.1006 0.0894 0.0885 0.0868 2.85%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.15 0.13 0.20 0.24 0.26 0.36 0.32 -
P/RPS 3.28 3.23 4.85 4.57 4.86 8.28 6.20 -10.05%
P/EPS -83.33 -141.01 -1,000.00 50.00 63.41 73.47 59.26 -
EY -1.20 -0.71 -0.10 2.00 1.58 1.36 1.69 -
DY 0.00 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.83 0.96 1.18 1.57 1.45 -14.15%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 16/08/11 17/08/10 19/08/09 27/08/08 22/08/07 21/08/06 -
Price 0.16 0.115 0.20 0.25 0.26 0.34 0.32 -
P/RPS 3.49 2.86 4.85 4.76 4.86 7.82 6.20 -9.12%
P/EPS -88.89 -124.74 -1,000.00 52.08 63.41 69.39 59.26 -
EY -1.13 -0.80 -0.10 1.92 1.58 1.44 1.69 -
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.48 0.83 1.00 1.18 1.48 1.45 -13.19%

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