[HAISAN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -61.29%
YoY- -88.62%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 28,017 12,872 56,261 65,934 44,858 22,631 102,692 -58.03%
PBT -32,707 -5,342 -38,922 -9,778 -5,482 -2,995 -7,087 177.97%
Tax 26,775 1,279 4,190 -1,024 -914 -387 -2,151 -
NP -5,932 -4,063 -34,732 -10,802 -6,396 -3,382 -9,238 -25.63%
-
NP to SH -6,758 -4,635 -36,669 -11,666 -7,233 -3,900 -13,248 -36.23%
-
Tax Rate - - - - - - - -
Total Cost 33,949 16,935 90,993 76,736 51,254 26,013 111,930 -54.95%
-
Net Worth 16,109 18,540 24,164 49,145 53,965 58,822 61,201 -59.02%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 16,109 18,540 24,164 49,145 53,965 58,822 61,201 -59.02%
NOSH 80,548 80,608 80,547 80,566 80,545 80,578 80,528 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -21.17% -31.56% -61.73% -16.38% -14.26% -14.94% -9.00% -
ROE -41.95% -25.00% -151.75% -23.74% -13.40% -6.63% -21.65% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 34.78 15.97 69.85 81.84 55.69 28.09 127.52 -58.04%
EPS -10.44 -7.17 -47.93 -14.48 -8.98 -4.84 -16.45 -26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.23 0.30 0.61 0.67 0.73 0.76 -59.03%
Adjusted Per Share Value based on latest NOSH - 80,600
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.19 10.66 46.57 54.58 37.13 18.73 85.01 -58.03%
EPS -5.59 -3.84 -30.36 -9.66 -5.99 -3.23 -10.97 -36.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1334 0.1535 0.20 0.4068 0.4467 0.4869 0.5066 -59.01%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.11 0.60 0.65 0.73 0.69 0.64 0.70 -
P/RPS 0.32 3.76 0.93 0.89 1.24 2.28 0.55 -30.37%
P/EPS -1.31 -10.43 -1.43 -5.04 -7.68 -13.22 -4.25 -54.46%
EY -76.27 -9.58 -70.04 -19.84 -13.01 -7.56 -23.50 119.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 2.61 2.17 1.20 1.03 0.88 0.92 -29.10%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 30/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.07 0.17 0.68 0.61 0.68 0.58 0.67 -
P/RPS 0.20 1.06 0.97 0.75 1.22 2.07 0.53 -47.87%
P/EPS -0.83 -2.96 -1.49 -4.21 -7.57 -11.98 -4.07 -65.45%
EY -119.86 -33.82 -66.95 -23.74 -13.21 -8.34 -24.55 188.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.74 2.27 1.00 1.01 0.79 0.88 -46.00%

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