[HAISAN] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -3760.0%
YoY- -267.05%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 7,009 36,540 27,870 19,417 9,821 39,638 32,346 -63.95%
PBT -2,343 -4,302 -3,092 -2,081 21 1,007 1,275 -
Tax -18 -307 -78 64 32 136 -362 -86.50%
NP -2,361 -4,609 -3,170 -2,017 53 1,143 913 -
-
NP to SH -2,359 -4,595 -3,164 -2,013 55 1,173 934 -
-
Tax Rate - - - - -152.38% -13.51% 28.39% -
Total Cost 9,370 41,149 31,040 21,434 9,768 38,495 31,433 -55.40%
-
Net Worth -72,214 -65,275 -64,180 -61,851 -59,400 -66,881 -66,073 6.10%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth -72,214 -65,275 -64,180 -61,851 -59,400 -66,881 -66,073 6.10%
NOSH 120,357 112,543 112,597 112,458 109,999 80,580 80,578 30.70%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -33.69% -12.61% -11.37% -10.39% 0.54% 2.88% 2.82% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.82 32.47 24.75 17.27 8.93 49.19 40.14 -72.43%
EPS -1.96 -4.08 -2.81 -1.79 0.05 1.46 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.60 -0.58 -0.57 -0.55 -0.54 -0.83 -0.82 -18.81%
Adjusted Per Share Value based on latest NOSH - 112,391
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.80 30.25 23.07 16.07 8.13 32.81 26.78 -63.96%
EPS -1.95 -3.80 -2.62 -1.67 0.05 0.97 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5978 -0.5404 -0.5313 -0.512 -0.4917 -0.5537 -0.547 6.10%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 1.12 0.20 0.26 0.38 0.73 0.13 0.16 266.36%
P/EPS -3.32 -1.59 -2.31 -3.63 130.00 4.47 5.61 -
EY -30.15 -62.81 -43.23 -27.54 0.77 22.40 17.83 -
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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 28/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 1.12 0.20 0.26 0.38 0.73 0.13 0.16 266.36%
P/EPS -3.32 -1.59 -2.31 -3.63 130.00 4.47 5.61 -
EY -30.15 -62.81 -43.23 -27.54 0.77 22.40 17.83 -
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