[HAISAN] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 84.91%
YoY- -30.82%
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 20,415 10,876 40,348 28,468 18,599 9,204 35,729 -31.21%
PBT -96 1,208 5,611 3,696 2,102 1,022 7,247 -
Tax -335 -219 -1,469 -1,159 -730 -359 -2,400 -73.18%
NP -431 989 4,142 2,537 1,372 663 4,847 -
-
NP to SH -431 989 4,142 2,537 1,372 663 4,847 -
-
Tax Rate - 18.13% 26.18% 31.36% 34.73% 35.13% 33.12% -
Total Cost 20,846 9,887 36,206 25,931 17,227 8,541 30,882 -23.10%
-
Net Worth 65,049 66,867 65,984 64,025 62,800 62,705 61,587 3.72%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,999 - - - 1,999 -
Div Payout % - - 48.27% - - - 41.25% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 65,049 66,867 65,984 64,025 62,800 62,705 61,587 3.72%
NOSH 39,907 40,040 39,990 40,015 39,999 39,939 39,991 -0.14%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -2.11% 9.09% 10.27% 8.91% 7.38% 7.20% 13.57% -
ROE -0.66% 1.48% 6.28% 3.96% 2.18% 1.06% 7.87% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 51.16 27.16 100.89 71.14 46.50 23.04 89.34 -31.11%
EPS -1.08 2.47 10.36 6.34 3.43 1.66 12.12 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.63 1.67 1.65 1.60 1.57 1.57 1.54 3.86%
Adjusted Per Share Value based on latest NOSH - 40,034
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 16.90 9.00 33.40 23.57 15.40 7.62 29.58 -31.21%
EPS -0.36 0.82 3.43 2.10 1.14 0.55 4.01 -
DPS 0.00 0.00 1.66 0.00 0.00 0.00 1.66 -
NAPS 0.5385 0.5535 0.5462 0.53 0.5199 0.5191 0.5098 3.72%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.00 1.95 1.94 1.99 2.02 2.10 1.94 -
P/RPS 3.91 7.18 1.92 2.80 4.34 9.11 2.17 48.23%
P/EPS -185.19 78.95 18.73 31.39 58.89 126.51 16.01 -
EY -0.54 1.27 5.34 3.19 1.70 0.79 6.25 -
DY 0.00 0.00 2.58 0.00 0.00 0.00 2.58 -
P/NAPS 1.23 1.17 1.18 1.24 1.29 1.34 1.26 -1.59%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 25/02/03 27/11/02 28/08/02 24/05/02 26/02/02 -
Price 1.95 2.01 1.97 2.02 2.09 2.05 1.80 -
P/RPS 3.81 7.40 1.95 2.84 4.49 8.90 2.01 53.34%
P/EPS -180.56 81.38 19.02 31.86 60.93 123.49 14.85 -
EY -0.55 1.23 5.26 3.14 1.64 0.81 6.73 -
DY 0.00 0.00 2.54 0.00 0.00 0.00 2.78 -
P/NAPS 1.20 1.20 1.19 1.26 1.33 1.31 1.17 1.70%

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