[HAISAN] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.14%
YoY- 13.23%
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 55,802 59,220 64,778 66,392 56,034 51,488 56,261 -0.54%
PBT -42,462 -35,192 -27,071 -13,229 -65,414 -21,368 -38,922 5.99%
Tax 116 116 -3,618 -174 53,550 5,116 4,190 -90.90%
NP -42,346 -35,076 -30,689 -13,404 -11,864 -16,252 -34,732 14.16%
-
NP to SH -42,332 -35,072 -30,820 -13,497 -13,516 -18,540 -36,669 10.07%
-
Tax Rate - - - - - - - -
Total Cost 98,148 94,296 95,467 79,796 67,898 67,740 90,993 5.19%
-
Net Worth -14,497 -3,220 6,414 12,077 16,109 18,540 24,164 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth -14,497 -3,220 6,414 12,077 16,109 18,540 24,164 -
NOSH 80,540 80,514 80,175 80,516 80,548 80,608 80,547 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -75.89% -59.23% -47.38% -20.19% -21.17% -31.56% -61.73% -
ROE 0.00% 0.00% -480.51% -111.76% -83.90% -100.00% -151.75% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 69.28 73.55 80.80 82.46 69.57 63.87 69.85 -0.54%
EPS -52.56 -43.56 -33.83 -16.76 -20.88 -28.68 -47.93 6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.18 -0.04 0.08 0.15 0.20 0.23 0.30 -
Adjusted Per Share Value based on latest NOSH - 80,450
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 46.19 49.02 53.62 54.96 46.39 42.62 46.57 -0.54%
EPS -35.04 -29.03 -25.51 -11.17 -11.19 -15.35 -30.36 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.12 -0.0267 0.0531 0.10 0.1334 0.1535 0.20 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.09 0.09 0.08 0.09 0.11 0.60 0.65 -
P/RPS 0.13 0.12 0.10 0.11 0.16 0.94 0.93 -73.16%
P/EPS -0.17 -0.21 -0.21 -0.54 -0.66 -2.61 -1.43 -75.91%
EY -584.00 -484.00 -480.51 -186.26 -152.55 -38.33 -70.04 312.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.00 0.60 0.55 2.61 2.17 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 31/05/11 28/02/11 26/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.065 0.08 0.10 0.08 0.07 0.17 0.68 -
P/RPS 0.09 0.11 0.12 0.10 0.10 0.27 0.97 -79.59%
P/EPS -0.12 -0.18 -0.26 -0.48 -0.42 -0.74 -1.49 -81.43%
EY -808.62 -544.50 -384.41 -209.54 -239.71 -135.29 -66.95 428.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.25 0.53 0.35 0.74 2.27 -

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