[HAISAN] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 2.06%
YoY- 771.37%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 102,300 122,453 131,828 141,286 106,596 68,673 79,268 18.51%
PBT 5,960 8,282 21,474 22,998 16,876 4,834 4,540 19.87%
Tax -1,376 -1,066 -3,070 -2,356 256 -1,632 -1,488 -5.07%
NP 4,584 7,216 18,404 20,642 17,132 3,202 3,052 31.11%
-
NP to SH -164 2,422 12,754 15,946 15,624 1,643 2,142 -
-
Tax Rate 23.09% 12.87% 14.30% 10.24% -1.52% 33.76% 32.78% -
Total Cost 97,716 115,237 113,424 120,644 89,464 65,471 76,216 17.99%
-
Net Worth 72,159 67,590 74,017 73,213 75,548 73,299 66,611 5.47%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 72,159 67,590 74,017 73,213 75,548 73,299 66,611 5.47%
NOSH 81,999 80,465 80,454 80,454 80,370 82,358 83,264 -1.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.48% 5.89% 13.96% 14.61% 16.07% 4.66% 3.85% -
ROE -0.23% 3.58% 17.23% 21.78% 20.68% 2.24% 3.22% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 124.76 152.18 163.85 175.61 132.63 83.38 95.20 19.73%
EPS -0.20 3.01 15.85 19.82 19.44 1.99 2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.84 0.92 0.91 0.94 0.89 0.80 6.55%
Adjusted Per Share Value based on latest NOSH - 80,375
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 84.69 101.37 109.13 116.96 88.24 56.85 65.62 18.52%
EPS -0.14 2.00 10.56 13.20 12.93 1.36 1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5974 0.5595 0.6127 0.6061 0.6254 0.6068 0.5514 5.48%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.90 0.86 1.20 1.20 0.84 0.64 0.77 -
P/RPS 0.72 0.57 0.73 0.68 0.63 0.77 0.81 -7.54%
P/EPS -450.00 28.57 7.57 6.05 4.32 32.08 29.92 -
EY -0.22 3.50 13.21 16.52 23.14 3.12 3.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.02 1.30 1.32 0.89 0.72 0.96 4.12%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 29/11/07 29/08/07 30/05/07 26/02/07 23/11/06 -
Price 0.71 0.90 0.90 1.38 1.34 0.65 0.73 -
P/RPS 0.57 0.59 0.55 0.79 1.01 0.78 0.77 -18.15%
P/EPS -355.00 29.90 5.68 6.96 6.89 32.58 28.37 -
EY -0.28 3.34 17.61 14.36 14.51 3.07 3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.07 0.98 1.52 1.43 0.73 0.91 -7.46%

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