[HAISAN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -204.46%
YoY- 15.95%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 36,565 27,901 14,805 64,778 49,794 28,017 12,872 100.44%
PBT -19,215 -21,231 -8,798 -27,071 -9,922 -32,707 -5,342 134.57%
Tax -467 58 29 -3,618 -131 26,775 1,279 -
NP -19,682 -21,173 -8,769 -30,689 -10,053 -5,932 -4,063 186.02%
-
NP to SH -19,670 -21,166 -8,768 -30,820 -10,123 -6,758 -4,635 161.89%
-
Tax Rate - - - - - - - -
Total Cost 56,247 49,074 23,574 95,467 59,847 33,949 16,935 122.44%
-
Net Worth 0 -14,497 -3,220 6,414 12,077 16,109 18,540 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 -14,497 -3,220 6,414 12,077 16,109 18,540 -
NOSH 80,548 80,540 80,514 80,175 80,516 80,548 80,608 -0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -53.83% -75.89% -59.23% -47.38% -20.19% -21.17% -31.56% -
ROE 0.00% 0.00% 0.00% -480.51% -83.82% -41.95% -25.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.39 34.64 18.39 80.80 61.84 34.78 15.97 100.52%
EPS -23.70 -26.28 -10.89 -33.83 -12.57 -10.44 -7.17 121.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.18 -0.04 0.08 0.15 0.20 0.23 -
Adjusted Per Share Value based on latest NOSH - 80,306
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.27 23.10 12.26 53.62 41.22 23.19 10.66 100.39%
EPS -16.28 -17.52 -7.26 -25.51 -8.38 -5.59 -3.84 161.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.12 -0.0267 0.0531 0.10 0.1334 0.1535 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.065 0.09 0.09 0.08 0.09 0.11 0.60 -
P/RPS 0.14 0.26 0.49 0.10 0.15 0.32 3.76 -88.82%
P/EPS -0.27 -0.34 -0.83 -0.21 -0.72 -1.31 -10.43 -91.22%
EY -375.69 -292.00 -121.00 -480.51 -139.70 -76.27 -9.58 1051.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.00 0.60 0.55 2.61 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 31/05/11 28/02/11 26/11/10 26/08/10 27/05/10 -
Price 0.06 0.065 0.08 0.10 0.08 0.07 0.17 -
P/RPS 0.13 0.19 0.44 0.12 0.13 0.20 1.06 -75.28%
P/EPS -0.25 -0.25 -0.73 -0.26 -0.64 -0.83 -2.96 -80.72%
EY -407.00 -404.31 -136.13 -384.41 -157.16 -119.86 -33.82 424.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.25 0.53 0.35 0.74 -

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