[HAISAN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 137.74%
YoY- 1368.42%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 122,453 98,871 70,643 26,649 68,673 59,451 41,284 106.03%
PBT 8,282 16,106 11,499 4,219 4,834 3,405 1,822 173.64%
Tax -1,066 -2,303 -1,178 64 -1,632 -1,116 -533 58.53%
NP 7,216 13,803 10,321 4,283 3,202 2,289 1,289 214.29%
-
NP to SH 2,422 9,566 7,973 3,906 1,643 1,607 915 91.01%
-
Tax Rate 12.87% 14.30% 10.24% -1.52% 33.76% 32.78% 29.25% -
Total Cost 115,237 85,068 60,322 22,366 65,471 57,162 39,995 102.09%
-
Net Worth 67,590 74,017 73,213 75,548 73,299 66,611 67,155 0.43%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 67,590 74,017 73,213 75,548 73,299 66,611 67,155 0.43%
NOSH 80,465 80,454 80,454 80,370 82,358 83,264 83,944 -2.77%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.89% 13.96% 14.61% 16.07% 4.66% 3.85% 3.12% -
ROE 3.58% 12.92% 10.89% 5.17% 2.24% 2.41% 1.36% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 152.18 122.89 87.81 33.16 83.38 71.40 49.18 111.91%
EPS 3.01 11.89 9.91 4.86 1.99 1.93 1.09 96.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.92 0.91 0.94 0.89 0.80 0.80 3.29%
Adjusted Per Share Value based on latest NOSH - 80,370
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 101.37 81.85 58.48 22.06 56.85 49.21 34.18 106.01%
EPS 2.00 7.92 6.60 3.23 1.36 1.33 0.76 90.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5595 0.6127 0.6061 0.6254 0.6068 0.5514 0.5559 0.43%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.86 1.20 1.20 0.84 0.64 0.77 0.76 -
P/RPS 0.57 0.98 1.37 2.53 0.77 1.08 1.55 -48.57%
P/EPS 28.57 10.09 12.11 17.28 32.08 39.90 69.72 -44.74%
EY 3.50 9.91 8.26 5.79 3.12 2.51 1.43 81.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.30 1.32 0.89 0.72 0.96 0.95 4.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 29/08/07 30/05/07 26/02/07 23/11/06 28/08/06 -
Price 0.90 0.90 1.38 1.34 0.65 0.73 0.74 -
P/RPS 0.59 0.73 1.57 4.04 0.78 1.02 1.50 -46.22%
P/EPS 29.90 7.57 13.93 27.57 32.58 37.82 67.89 -42.02%
EY 3.34 13.21 7.18 3.63 3.07 2.64 1.47 72.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.98 1.52 1.43 0.73 0.91 0.93 9.77%

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