[HAISAN] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -4.79%
YoY- -438.76%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 27,580 28,036 36,540 37,160 38,834 39,284 39,638 -21.53%
PBT -8,146 -9,372 -4,302 -4,122 -4,162 84 1,007 -
Tax -76 -72 -307 -104 128 128 136 -
NP -8,222 -9,444 -4,609 -4,226 -4,034 212 1,143 -
-
NP to SH -8,214 -9,436 -4,595 -4,218 -4,026 220 1,173 -
-
Tax Rate - - - - - -152.38% -13.51% -
Total Cost 35,802 37,480 41,149 41,386 42,868 39,072 38,495 -4.73%
-
Net Worth -74,672 -72,214 -65,275 -64,180 -61,851 -59,400 -66,881 7.64%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth -74,672 -72,214 -65,275 -64,180 -61,851 -59,400 -66,881 7.64%
NOSH 120,439 120,357 112,543 112,597 112,458 109,999 80,580 30.82%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -29.81% -33.69% -12.61% -11.37% -10.39% 0.54% 2.88% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.90 23.29 32.47 33.00 34.53 35.71 49.19 -40.01%
EPS -6.82 -7.84 -4.08 -3.75 -3.58 0.20 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.62 -0.60 -0.58 -0.57 -0.55 -0.54 -0.83 -17.71%
Adjusted Per Share Value based on latest NOSH - 112,843
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.83 23.21 30.25 30.76 32.15 32.52 32.81 -21.52%
EPS -6.80 -7.81 -3.80 -3.49 -3.33 0.18 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6182 -0.5978 -0.5404 -0.5313 -0.512 -0.4917 -0.5537 7.64%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.28 0.28 0.20 0.20 0.19 0.18 0.13 67.01%
P/EPS -0.95 -0.83 -1.59 -1.73 -1.82 32.50 4.47 -
EY -104.92 -120.62 -62.81 -57.64 -55.08 3.08 22.40 -
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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 27/02/15 27/11/14 28/08/14 30/05/14 28/02/14 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.28 0.28 0.20 0.20 0.19 0.18 0.13 67.01%
P/EPS -0.95 -0.83 -1.59 -1.73 -1.82 32.50 4.47 -
EY -104.92 -120.62 -62.81 -57.64 -55.08 3.08 22.40 -
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