[HAISAN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 87.36%
YoY- -18.85%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 64,778 49,794 28,017 12,872 56,261 65,934 44,858 27.67%
PBT -27,071 -9,922 -32,707 -5,342 -38,922 -9,778 -5,482 189.14%
Tax -3,618 -131 26,775 1,279 4,190 -1,024 -914 149.60%
NP -30,689 -10,053 -5,932 -4,063 -34,732 -10,802 -6,396 183.66%
-
NP to SH -30,820 -10,123 -6,758 -4,635 -36,669 -11,666 -7,233 162.13%
-
Tax Rate - - - - - - - -
Total Cost 95,467 59,847 33,949 16,935 90,993 76,736 51,254 51.21%
-
Net Worth 6,414 12,077 16,109 18,540 24,164 49,145 53,965 -75.73%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 6,414 12,077 16,109 18,540 24,164 49,145 53,965 -75.73%
NOSH 80,175 80,516 80,548 80,608 80,547 80,566 80,545 -0.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -47.38% -20.19% -21.17% -31.56% -61.73% -16.38% -14.26% -
ROE -480.51% -83.82% -41.95% -25.00% -151.75% -23.74% -13.40% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 80.80 61.84 34.78 15.97 69.85 81.84 55.69 28.07%
EPS -33.83 -12.57 -10.44 -7.17 -47.93 -14.48 -8.98 141.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.15 0.20 0.23 0.30 0.61 0.67 -75.65%
Adjusted Per Share Value based on latest NOSH - 80,608
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 53.62 41.22 23.19 10.66 46.57 54.58 37.13 27.67%
EPS -25.51 -8.38 -5.59 -3.84 -30.36 -9.66 -5.99 162.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.10 0.1334 0.1535 0.20 0.4068 0.4467 -75.72%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.08 0.09 0.11 0.60 0.65 0.73 0.69 -
P/RPS 0.10 0.15 0.32 3.76 0.93 0.89 1.24 -81.24%
P/EPS -0.21 -0.72 -1.31 -10.43 -1.43 -5.04 -7.68 -90.86%
EY -480.51 -139.70 -76.27 -9.58 -70.04 -19.84 -13.01 1001.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.60 0.55 2.61 2.17 1.20 1.03 -1.94%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 26/08/10 27/05/10 25/02/10 30/11/09 27/08/09 -
Price 0.10 0.08 0.07 0.17 0.68 0.61 0.68 -
P/RPS 0.12 0.13 0.20 1.06 0.97 0.75 1.22 -78.60%
P/EPS -0.26 -0.64 -0.83 -2.96 -1.49 -4.21 -7.57 -89.36%
EY -384.41 -157.16 -119.86 -33.82 -66.95 -23.74 -13.21 840.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.53 0.35 0.74 2.27 1.00 1.01 15.22%

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