[HAISAN] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 25.59%
YoY- 103.57%
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 27,870 19,417 9,821 39,638 32,346 22,375 10,966 86.12%
PBT -3,092 -2,081 21 1,007 1,275 1,587 -1,786 44.13%
Tax -78 64 32 136 -362 -396 32 -
NP -3,170 -2,017 53 1,143 913 1,191 -1,754 48.31%
-
NP to SH -3,164 -2,013 55 1,173 934 1,205 -1,748 48.47%
-
Tax Rate - - -152.38% -13.51% 28.39% 24.95% - -
Total Cost 31,040 21,434 9,768 38,495 31,433 21,184 12,720 81.15%
-
Net Worth -64,180 -61,851 -59,400 -66,881 -66,073 0 -69,275 -4.96%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth -64,180 -61,851 -59,400 -66,881 -66,073 0 -69,275 -4.96%
NOSH 112,597 112,458 109,999 80,580 80,578 80,434 80,552 24.99%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -11.37% -10.39% 0.54% 2.88% 2.82% 5.32% -15.99% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 24.75 17.27 8.93 49.19 40.14 27.82 13.61 48.93%
EPS -2.81 -1.79 0.05 1.46 1.16 1.50 -2.17 18.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.57 -0.55 -0.54 -0.83 -0.82 0.00 -0.86 -23.96%
Adjusted Per Share Value based on latest NOSH - 80,512
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.07 16.07 8.13 32.81 26.78 18.52 9.08 86.09%
EPS -2.62 -1.67 0.05 0.97 0.77 1.00 -1.45 48.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5313 -0.512 -0.4917 -0.5537 -0.547 0.00 -0.5735 -4.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.26 0.38 0.73 0.13 0.16 0.23 0.48 -33.52%
P/EPS -2.31 -3.63 130.00 4.47 5.61 4.34 -3.00 -15.97%
EY -43.23 -27.54 0.77 22.40 17.83 23.05 -33.38 18.79%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.26 0.38 0.73 0.13 0.16 0.23 0.48 -33.52%
P/EPS -2.31 -3.63 130.00 4.47 5.61 4.34 -3.00 -15.97%
EY -43.23 -27.54 0.77 22.40 17.83 23.05 -33.38 18.79%
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