[HAISAN] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -85.46%
YoY- -722.87%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 12,872 56,261 65,934 44,858 22,631 102,692 80,371 -70.54%
PBT -5,342 -38,922 -9,778 -5,482 -2,995 -7,087 63 -
Tax 1,279 4,190 -1,024 -914 -387 -2,151 -2,465 -
NP -4,063 -34,732 -10,802 -6,396 -3,382 -9,238 -2,402 42.01%
-
NP to SH -4,635 -36,669 -11,666 -7,233 -3,900 -13,248 -6,185 -17.51%
-
Tax Rate - - - - - - 3,912.70% -
Total Cost 16,935 90,993 76,736 51,254 26,013 111,930 82,773 -65.31%
-
Net Worth 18,540 24,164 49,145 53,965 58,822 61,201 66,843 -57.50%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 18,540 24,164 49,145 53,965 58,822 61,201 66,843 -57.50%
NOSH 80,608 80,547 80,566 80,545 80,578 80,528 80,533 0.06%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -31.56% -61.73% -16.38% -14.26% -14.94% -9.00% -2.99% -
ROE -25.00% -151.75% -23.74% -13.40% -6.63% -21.65% -9.25% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 15.97 69.85 81.84 55.69 28.09 127.52 99.80 -70.55%
EPS -7.17 -47.93 -14.48 -8.98 -4.84 -16.45 -7.68 -4.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.30 0.61 0.67 0.73 0.76 0.83 -57.52%
Adjusted Per Share Value based on latest NOSH - 80,507
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.66 46.57 54.58 37.13 18.73 85.01 66.53 -70.53%
EPS -3.84 -30.36 -9.66 -5.99 -3.23 -10.97 -5.12 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.20 0.4068 0.4467 0.4869 0.5066 0.5533 -57.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.60 0.65 0.73 0.69 0.64 0.70 0.72 -
P/RPS 3.76 0.93 0.89 1.24 2.28 0.55 0.72 201.30%
P/EPS -10.43 -1.43 -5.04 -7.68 -13.22 -4.25 -9.38 7.33%
EY -9.58 -70.04 -19.84 -13.01 -7.56 -23.50 -10.67 -6.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.17 1.20 1.03 0.88 0.92 0.87 108.14%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 30/11/09 27/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.17 0.68 0.61 0.68 0.58 0.67 0.67 -
P/RPS 1.06 0.97 0.75 1.22 2.07 0.53 0.67 35.81%
P/EPS -2.96 -1.49 -4.21 -7.57 -11.98 -4.07 -8.72 -51.37%
EY -33.82 -66.95 -23.74 -13.21 -8.34 -24.55 -11.46 105.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 2.27 1.00 1.01 0.79 0.88 0.81 -5.85%

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