[HAISAN] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -20.7%
YoY- -213.2%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 39,516 53,556 48,753 55,802 59,220 64,778 66,392 -29.22%
PBT -9,124 -32,065 -25,620 -42,462 -35,192 -27,071 -13,229 -21.92%
Tax 128 591 -622 116 116 -3,618 -174 -
NP -8,996 -31,474 -26,242 -42,346 -35,076 -30,689 -13,404 -23.32%
-
NP to SH -8,980 -31,459 -26,226 -42,332 -35,072 -30,820 -13,497 -23.76%
-
Tax Rate - - - - - - - -
Total Cost 48,512 85,030 74,995 98,148 94,296 95,467 79,796 -28.21%
-
Net Worth -35,367 -32,217 0 -14,497 -3,220 6,414 12,077 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth -35,367 -32,217 0 -14,497 -3,220 6,414 12,077 -
NOSH 80,379 80,544 80,548 80,540 80,514 80,175 80,516 -0.11%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -22.77% -58.77% -53.83% -75.89% -59.23% -47.38% -20.19% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -480.51% -111.76% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 49.16 66.49 60.53 69.28 73.55 80.80 82.46 -29.14%
EPS -11.16 -39.06 -31.60 -52.56 -43.56 -33.83 -16.76 -23.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.44 -0.40 0.00 -0.18 -0.04 0.08 0.15 -
Adjusted Per Share Value based on latest NOSH - 80,558
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 32.71 44.33 40.36 46.19 49.02 53.62 54.96 -29.22%
EPS -7.43 -26.04 -21.71 -35.04 -29.03 -25.51 -11.17 -23.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2928 -0.2667 0.00 -0.12 -0.0267 0.0531 0.10 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.06 0.06 0.065 0.09 0.09 0.08 0.09 -
P/RPS 0.12 0.09 0.11 0.13 0.12 0.10 0.11 5.96%
P/EPS -0.54 -0.15 -0.20 -0.17 -0.21 -0.21 -0.54 0.00%
EY -186.20 -650.96 -500.92 -584.00 -484.00 -480.51 -186.26 -0.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 1.00 0.60 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 29/11/11 24/08/11 31/05/11 28/02/11 26/11/10 -
Price 0.06 0.06 0.06 0.065 0.08 0.10 0.08 -
P/RPS 0.12 0.09 0.10 0.09 0.11 0.12 0.10 12.91%
P/EPS -0.54 -0.15 -0.18 -0.12 -0.18 -0.26 -0.48 8.16%
EY -186.20 -650.96 -542.67 -808.62 -544.50 -384.41 -209.54 -7.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 1.25 0.53 -

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