[HAISAN] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
10-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 30,136 31,284 29,429 31,204 0 0 0 -100.00%
PBT 7,276 8,256 8,570 9,389 0 0 0 -100.00%
Tax -2,374 -2,660 -2,533 -3,004 0 0 0 -100.00%
NP 4,902 5,596 6,037 6,385 0 0 0 -100.00%
-
NP to SH 4,902 5,596 6,037 6,385 0 0 0 -100.00%
-
Tax Rate 32.63% 32.22% 29.56% 31.99% - - - -
Total Cost 25,234 25,688 23,392 24,818 0 0 0 -100.00%
-
Net Worth 61,574 44,665 44,369 46,144 0 0 0 -100.00%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - 1,478 - - - - -
Div Payout % - - 24.50% - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 61,574 44,665 44,369 46,144 0 0 0 -100.00%
NOSH 39,983 29,579 29,579 29,579 0 0 0 -100.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 16.27% 17.89% 20.51% 20.46% 0.00% 0.00% 0.00% -
ROE 7.96% 12.53% 13.61% 13.84% 0.00% 0.00% 0.00% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 75.37 105.76 99.49 105.49 0.00 0.00 0.00 -100.00%
EPS 12.26 14.00 17.76 21.59 0.00 0.00 0.00 -100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.51 1.50 1.56 0.00 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 29,553
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 24.95 25.90 24.36 25.83 0.00 0.00 0.00 -100.00%
EPS 4.06 4.63 5.00 5.29 0.00 0.00 0.00 -100.00%
DPS 0.00 0.00 1.22 0.00 0.00 0.00 0.00 -
NAPS 0.5097 0.3697 0.3673 0.382 0.00 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 - - - - - -
Price 1.17 1.15 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.55 1.09 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 9.54 6.08 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 10.48 16.45 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/08/01 20/07/01 23/02/01 10/01/01 - - - -
Price 1.39 1.25 1.23 0.00 0.00 0.00 0.00 -
P/RPS 1.84 1.18 1.24 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.34 6.61 6.03 0.00 0.00 0.00 0.00 -100.00%
EY 8.82 15.13 16.59 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 4.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.83 0.82 0.00 0.00 0.00 0.00 -100.00%

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