[HAISAN] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -81.24%
YoY- 103.15%
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 36,540 37,160 38,834 39,284 39,638 43,128 44,750 -12.60%
PBT -4,302 -4,122 -4,162 84 1,007 1,700 3,174 -
Tax -307 -104 128 128 136 -482 -792 -46.74%
NP -4,609 -4,226 -4,034 212 1,143 1,217 2,382 -
-
NP to SH -4,595 -4,218 -4,026 220 1,173 1,245 2,410 -
-
Tax Rate - - - -152.38% -13.51% 28.35% 24.95% -
Total Cost 41,149 41,386 42,868 39,072 38,495 41,910 42,368 -1.92%
-
Net Worth -65,275 -64,180 -61,851 -59,400 -66,881 -66,073 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth -65,275 -64,180 -61,851 -59,400 -66,881 -66,073 0 -
NOSH 112,543 112,597 112,458 109,999 80,580 80,578 80,434 25.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -12.61% -11.37% -10.39% 0.54% 2.88% 2.82% 5.32% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.47 33.00 34.53 35.71 49.19 53.52 55.64 -30.09%
EPS -4.08 -3.75 -3.58 0.20 1.46 1.55 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.58 -0.57 -0.55 -0.54 -0.83 -0.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 109,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 30.25 30.76 32.15 32.52 32.81 35.70 37.04 -12.59%
EPS -3.80 -3.49 -3.33 0.18 0.97 1.03 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5404 -0.5313 -0.512 -0.4917 -0.5537 -0.547 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.20 0.20 0.19 0.18 0.13 0.12 0.12 40.44%
P/EPS -1.59 -1.73 -1.82 32.50 4.47 4.21 2.17 -
EY -62.81 -57.64 -55.08 3.08 22.40 23.78 46.10 -
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.20 0.20 0.19 0.18 0.13 0.12 0.12 40.44%
P/EPS -1.59 -1.73 -1.82 32.50 4.47 4.21 2.17 -
EY -62.81 -57.64 -55.08 3.08 22.40 23.78 46.10 -
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