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

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -33.17%
YoY- 72.75%
Quarter Report
View:
Show?
Annualized 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 86,536 68,236 68,117 60,332 68,108 46,329 44,705 55.38%
PBT 1,480 5,397 5,822 6,290 8,536 3,132 3,850 -47.16%
Tax -136 -1,547 -1,478 -1,538 -2,044 -871 -1,170 -76.21%
NP 1,344 3,850 4,344 4,752 6,492 2,261 2,680 -36.90%
-
NP to SH 1,064 2,944 3,658 4,146 6,204 2,261 2,680 -46.01%
-
Tax Rate 9.19% 28.66% 25.39% 24.45% 23.95% 27.81% 30.39% -
Total Cost 85,192 64,386 63,773 55,580 61,616 44,068 42,025 60.24%
-
Net Worth 65,668 65,794 60,790 62,020 63,411 60,920 61,260 4.74%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 65,668 65,794 60,790 62,020 63,411 60,920 61,260 4.74%
NOSH 83,125 84,351 84,430 84,959 85,690 40,344 40,039 62.81%
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 1.55% 5.64% 6.38% 7.88% 9.53% 4.88% 5.99% -
ROE 1.62% 4.47% 6.02% 6.68% 9.78% 3.71% 4.37% -
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 104.10 80.89 80.68 71.01 79.48 114.83 111.65 -4.56%
EPS 1.28 3.65 4.33 4.88 7.24 5.60 6.69 -66.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.72 0.73 0.74 1.51 1.53 -35.66%
Adjusted Per Share Value based on latest NOSH - 84,193
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 71.64 56.49 56.39 49.94 56.38 38.35 37.01 55.38%
EPS 0.88 2.44 3.03 3.43 5.14 1.87 2.22 -46.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5436 0.5447 0.5032 0.5134 0.5249 0.5043 0.5071 4.74%
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 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.79 0.93 0.93 0.89 1.01 1.80 1.75 -
P/RPS 0.76 1.15 1.15 1.25 1.27 1.57 1.57 -38.37%
P/EPS 61.72 26.65 21.46 18.24 13.95 32.12 26.15 77.36%
EY 1.62 3.75 4.66 5.48 7.17 3.11 3.82 -43.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.19 1.29 1.22 1.36 1.19 1.14 -8.37%
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 29/05/06 27/02/06 25/11/05 30/08/05 20/05/05 25/02/05 18/11/04 -
Price 0.73 0.86 0.94 0.81 0.90 0.75 1.66 -
P/RPS 0.70 1.06 1.17 1.14 1.13 0.65 1.49 -39.59%
P/EPS 57.03 24.64 21.69 16.60 12.43 13.38 24.80 74.30%
EY 1.75 4.06 4.61 6.02 8.04 7.47 4.03 -42.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.10 1.31 1.11 1.22 0.50 1.08 -10.14%

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