[NIHSIN] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -128.57%
YoY- -103.79%
Quarter Report
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 12,780 10,377 9,157 8,664 12,109 12,460 9,583 4.91%
PBT 849 -205 -14 130 1,497 1,069 1,933 -12.80%
Tax -237 -203 -196 -172 -390 -114 -456 -10.32%
NP 612 -408 -210 -42 1,107 955 1,477 -13.64%
-
NP to SH 612 -408 -210 -42 1,107 955 1,080 -9.02%
-
Tax Rate 27.92% - - 132.31% 26.05% 10.66% 23.59% -
Total Cost 12,168 10,785 9,367 8,706 11,002 11,505 8,106 6.99%
-
Net Worth 61,199 58,933 54,666 50,399 57,656 51,243 50,693 3.18%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 23 - - - 1,153 - - -
Div Payout % 3.85% - - - 104.17% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 61,199 58,933 54,666 50,399 57,656 51,243 50,693 3.18%
NOSH 235,384 226,666 227,777 210,000 230,625 232,926 220,408 1.10%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.79% -3.93% -2.29% -0.48% 9.14% 7.66% 15.41% -
ROE 1.00% -0.69% -0.38% -0.08% 1.92% 1.86% 2.13% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.43 4.58 4.02 4.13 5.25 5.35 4.35 3.76%
EPS 0.26 -0.18 -0.09 -0.02 0.48 0.41 0.49 -10.01%
DPS 0.01 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.26 0.26 0.24 0.24 0.25 0.22 0.23 2.06%
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.23 1.81 1.60 1.51 2.11 2.17 1.67 4.93%
EPS 0.11 -0.07 -0.04 -0.01 0.19 0.17 0.19 -8.69%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.1068 0.1028 0.0954 0.088 0.1006 0.0894 0.0885 3.17%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.14 0.15 0.13 0.20 0.24 0.26 0.36 -
P/RPS 2.58 3.28 3.23 4.85 4.57 4.86 8.28 -17.64%
P/EPS 53.85 -83.33 -141.01 -1,000.00 50.00 63.41 73.47 -5.04%
EY 1.86 -1.20 -0.71 -0.10 2.00 1.58 1.36 5.35%
DY 0.07 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.54 0.58 0.54 0.83 0.96 1.18 1.57 -16.28%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 24/08/12 16/08/11 17/08/10 19/08/09 27/08/08 22/08/07 -
Price 0.135 0.16 0.115 0.20 0.25 0.26 0.34 -
P/RPS 2.49 3.49 2.86 4.85 4.76 4.86 7.82 -17.35%
P/EPS 51.92 -88.89 -124.74 -1,000.00 52.08 63.41 69.39 -4.71%
EY 1.93 -1.13 -0.80 -0.10 1.92 1.58 1.44 4.99%
DY 0.07 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.48 0.83 1.00 1.18 1.48 -15.98%

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