[HAISAN] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 12.95%
YoY- -104.02%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 31,220 28,332 27,322 27,580 28,036 36,540 37,160 -10.95%
PBT -10,480 -8,973 -8,516 -8,146 -9,372 -4,302 -4,122 86.17%
Tax 124 -444 -364 -76 -72 -307 -104 -
NP -10,356 -9,417 -8,880 -8,222 -9,444 -4,609 -4,226 81.66%
-
NP to SH -10,348 -9,408 -8,872 -8,214 -9,436 -4,595 -4,218 81.80%
-
Tax Rate - - - - - - - -
Total Cost 41,576 37,749 36,202 35,802 37,480 41,149 41,386 0.30%
-
Net Worth -83,024 -80,812 -77,147 -74,672 -72,214 -65,275 -64,180 18.70%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth -83,024 -80,812 -77,147 -74,672 -72,214 -65,275 -64,180 18.70%
NOSH 120,325 120,615 120,543 120,439 120,357 112,543 112,597 4.52%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -33.17% -33.24% -32.50% -29.81% -33.69% -12.61% -11.37% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 25.95 23.49 22.67 22.90 23.29 32.47 33.00 -14.79%
EPS -8.60 -7.80 -7.36 -6.82 -7.84 -4.08 -3.75 73.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.69 -0.67 -0.64 -0.62 -0.60 -0.58 -0.57 13.57%
Adjusted Per Share Value based on latest NOSH - 120,551
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 25.84 23.45 22.62 22.83 23.21 30.25 30.76 -10.96%
EPS -8.57 -7.79 -7.34 -6.80 -7.81 -3.80 -3.49 81.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6873 -0.669 -0.6386 -0.6182 -0.5978 -0.5404 -0.5313 18.70%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.25 0.28 0.29 0.28 0.28 0.20 0.20 16.02%
P/EPS -0.76 -0.83 -0.88 -0.95 -0.83 -1.59 -1.73 -42.18%
EY -132.31 -120.00 -113.23 -104.92 -120.62 -62.81 -57.64 73.92%
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 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 26/11/15 27/08/15 29/05/15 27/02/15 27/11/14 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.25 0.28 0.29 0.28 0.28 0.20 0.20 16.02%
P/EPS -0.76 -0.83 -0.88 -0.95 -0.83 -1.59 -1.73 -42.18%
EY -132.31 -120.00 -113.23 -104.92 -120.62 -62.81 -57.64 73.92%
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 0.00 0.00 -

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