[HAISAN] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 71.99%
YoY- -55.86%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 106,596 68,673 79,268 82,568 86,536 68,236 68,117 34.82%
PBT 16,876 4,834 4,540 3,644 1,480 5,397 5,822 103.42%
Tax 256 -1,632 -1,488 -1,066 -136 -1,547 -1,478 -
NP 17,132 3,202 3,052 2,578 1,344 3,850 4,344 149.82%
-
NP to SH 15,624 1,643 2,142 1,830 1,064 2,944 3,658 163.48%
-
Tax Rate -1.52% 33.76% 32.78% 29.25% 9.19% 28.66% 25.39% -
Total Cost 89,464 65,471 76,216 79,990 85,192 64,386 63,773 25.34%
-
Net Worth 75,548 73,299 66,611 67,155 65,668 65,794 60,790 15.60%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 75,548 73,299 66,611 67,155 65,668 65,794 60,790 15.60%
NOSH 80,370 82,358 83,264 83,944 83,125 84,351 84,430 -3.23%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 16.07% 4.66% 3.85% 3.12% 1.55% 5.64% 6.38% -
ROE 20.68% 2.24% 3.22% 2.73% 1.62% 4.47% 6.02% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 132.63 83.38 95.20 98.36 104.10 80.89 80.68 39.33%
EPS 19.44 1.99 2.57 2.18 1.28 3.65 4.33 172.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.89 0.80 0.80 0.79 0.78 0.72 19.47%
Adjusted Per Share Value based on latest NOSH - 83,333
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 88.24 56.85 65.62 68.35 71.64 56.49 56.39 34.82%
EPS 12.93 1.36 1.77 1.51 0.88 2.44 3.03 163.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6254 0.6068 0.5514 0.5559 0.5436 0.5447 0.5032 15.61%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.84 0.64 0.77 0.76 0.79 0.93 0.93 -
P/RPS 0.63 0.77 0.81 0.77 0.76 1.15 1.15 -33.07%
P/EPS 4.32 32.08 29.92 34.86 61.72 26.65 21.46 -65.68%
EY 23.14 3.12 3.34 2.87 1.62 3.75 4.66 191.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.72 0.96 0.95 1.00 1.19 1.29 -21.93%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 26/02/07 23/11/06 28/08/06 29/05/06 27/02/06 25/11/05 -
Price 1.34 0.65 0.73 0.74 0.73 0.86 0.94 -
P/RPS 1.01 0.78 0.77 0.75 0.70 1.06 1.17 -9.34%
P/EPS 6.89 32.58 28.37 33.94 57.03 24.64 21.69 -53.47%
EY 14.51 3.07 3.53 2.95 1.75 4.06 4.61 114.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.73 0.91 0.93 0.92 1.10 1.31 6.02%

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