[HAISAN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 70.56%
YoY- -9412.2%
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 56,261 65,934 44,858 22,631 102,692 80,371 52,300 4.97%
PBT -38,922 -9,778 -5,482 -2,995 -7,087 63 2,011 -
Tax 4,190 -1,024 -914 -387 -2,151 -2,465 -816 -
NP -34,732 -10,802 -6,396 -3,382 -9,238 -2,402 1,195 -
-
NP to SH -36,669 -11,666 -7,233 -3,900 -13,248 -6,185 -879 1094.69%
-
Tax Rate - - - - - 3,912.70% 40.58% -
Total Cost 90,993 76,736 51,254 26,013 111,930 82,773 51,105 46.74%
-
Net Worth 24,164 49,145 53,965 58,822 61,201 66,843 69,352 -50.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 24,164 49,145 53,965 58,822 61,201 66,843 69,352 -50.38%
NOSH 80,547 80,566 80,545 80,578 80,528 80,533 80,642 -0.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -61.73% -16.38% -14.26% -14.94% -9.00% -2.99% 2.28% -
ROE -151.75% -23.74% -13.40% -6.63% -21.65% -9.25% -1.27% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 69.85 81.84 55.69 28.09 127.52 99.80 64.85 5.06%
EPS -47.93 -14.48 -8.98 -4.84 -16.45 -7.68 -1.09 1137.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.61 0.67 0.73 0.76 0.83 0.86 -50.35%
Adjusted Per Share Value based on latest NOSH - 80,578
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.57 54.58 37.13 18.73 85.01 66.53 43.29 4.97%
EPS -30.36 -9.66 -5.99 -3.23 -10.97 -5.12 -0.73 1092.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.4068 0.4467 0.4869 0.5066 0.5533 0.5741 -50.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.65 0.73 0.69 0.64 0.70 0.72 0.66 -
P/RPS 0.93 0.89 1.24 2.28 0.55 0.72 1.02 -5.95%
P/EPS -1.43 -5.04 -7.68 -13.22 -4.25 -9.38 -60.55 -91.71%
EY -70.04 -19.84 -13.01 -7.56 -23.50 -10.67 -1.65 1108.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.20 1.03 0.88 0.92 0.87 0.77 99.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 0.68 0.61 0.68 0.58 0.67 0.67 0.68 -
P/RPS 0.97 0.75 1.22 2.07 0.53 0.67 1.05 -5.13%
P/EPS -1.49 -4.21 -7.57 -11.98 -4.07 -8.72 -62.39 -91.65%
EY -66.95 -23.74 -13.21 -8.34 -24.55 -11.46 -1.60 1097.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.00 1.01 0.79 0.88 0.81 0.79 101.72%

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