[HAISAN] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -6.04%
YoY- -104.74%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 31,502 31,220 28,332 27,322 27,580 28,036 36,540 -9.42%
PBT -7,496 -10,480 -8,973 -8,516 -8,146 -9,372 -4,302 44.85%
Tax -706 124 -444 -364 -76 -72 -307 74.31%
NP -8,202 -10,356 -9,417 -8,880 -8,222 -9,444 -4,609 46.90%
-
NP to SH -8,194 -10,348 -9,408 -8,872 -8,214 -9,436 -4,595 47.10%
-
Tax Rate - - - - - - - -
Total Cost 39,704 41,576 37,749 36,202 35,802 37,480 41,149 -2.35%
-
Net Worth -85,554 -83,024 -80,812 -77,147 -74,672 -72,214 -65,275 19.78%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth -85,554 -83,024 -80,812 -77,147 -74,672 -72,214 -65,275 19.78%
NOSH 120,499 120,325 120,615 120,543 120,439 120,357 112,543 4.66%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -26.04% -33.17% -33.24% -32.50% -29.81% -33.69% -12.61% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.14 25.95 23.49 22.67 22.90 23.29 32.47 -13.47%
EPS -6.80 -8.60 -7.80 -7.36 -6.82 -7.84 -4.08 40.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.71 -0.69 -0.67 -0.64 -0.62 -0.60 -0.58 14.44%
Adjusted Per Share Value based on latest NOSH - 120,789
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.08 25.84 23.45 22.62 22.83 23.21 30.25 -9.42%
EPS -6.78 -8.57 -7.79 -7.34 -6.80 -7.81 -3.80 47.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7082 -0.6873 -0.669 -0.6386 -0.6182 -0.5978 -0.5404 19.77%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.25 0.25 0.28 0.29 0.28 0.28 0.20 16.05%
P/EPS -0.96 -0.76 -0.83 -0.88 -0.95 -0.83 -1.59 -28.58%
EY -104.62 -132.31 -120.00 -113.23 -104.92 -120.62 -62.81 40.55%
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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 26/02/16 26/11/15 27/08/15 29/05/15 27/02/15 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.25 0.25 0.28 0.29 0.28 0.28 0.20 16.05%
P/EPS -0.96 -0.76 -0.83 -0.88 -0.95 -0.83 -1.59 -28.58%
EY -104.62 -132.31 -120.00 -113.23 -104.92 -120.62 -62.81 40.55%
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