[HAISAN] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 48.66%
YoY- -4389.09%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 28,332 20,492 13,790 7,009 36,540 27,870 19,417 28.55%
PBT -8,973 -6,387 -4,073 -2,343 -4,302 -3,092 -2,081 164.21%
Tax -444 -273 -38 -18 -307 -78 64 -
NP -9,417 -6,660 -4,111 -2,361 -4,609 -3,170 -2,017 178.56%
-
NP to SH -9,408 -6,654 -4,107 -2,359 -4,595 -3,164 -2,013 178.75%
-
Tax Rate - - - - - - - -
Total Cost 37,749 27,152 17,901 9,370 41,149 31,040 21,434 45.68%
-
Net Worth -80,812 -77,147 -74,672 -72,214 -65,275 -64,180 -61,851 19.45%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth -80,812 -77,147 -74,672 -72,214 -65,275 -64,180 -61,851 19.45%
NOSH 120,615 120,543 120,439 120,357 112,543 112,597 112,458 4.76%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -33.24% -32.50% -29.81% -33.69% -12.61% -11.37% -10.39% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.49 17.00 11.45 5.82 32.47 24.75 17.27 22.69%
EPS -7.80 -5.52 -3.41 -1.96 -4.08 -2.81 -1.79 166.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.67 -0.64 -0.62 -0.60 -0.58 -0.57 -0.55 14.02%
Adjusted Per Share Value based on latest NOSH - 120,357
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.45 16.96 11.42 5.80 30.25 23.07 16.07 28.56%
EPS -7.79 -5.51 -3.40 -1.95 -3.80 -2.62 -1.67 178.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.669 -0.6386 -0.6182 -0.5978 -0.5404 -0.5313 -0.512 19.46%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.28 0.38 0.57 1.12 0.20 0.26 0.38 -18.37%
P/EPS -0.83 -1.18 -1.91 -3.32 -1.59 -2.31 -3.63 -62.50%
EY -120.00 -84.92 -52.46 -30.15 -62.81 -43.23 -27.54 166.06%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 27/08/15 29/05/15 27/02/15 27/11/14 28/08/14 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.28 0.38 0.57 1.12 0.20 0.26 0.38 -18.37%
P/EPS -0.83 -1.18 -1.91 -3.32 -1.59 -2.31 -3.63 -62.50%
EY -120.00 -84.92 -52.46 -30.15 -62.81 -43.23 -27.54 166.06%
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