[HAISAN] QoQ Quarter Result on 30-Jun-2011 [#2]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -41.4%
YoY- -483.98%
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 9,879 16,991 12,042 13,096 14,805 14,984 21,777 -40.93%
PBT -2,281 -12,850 1,195 -12,433 -8,798 -17,149 -2,206 2.25%
Tax 32 480 297 29 29 -3,634 -266 -
NP -2,249 -12,370 1,492 -12,404 -8,769 -20,783 -2,472 -6.10%
-
NP to SH -2,245 -12,367 1,496 -12,398 -8,768 -20,844 -1,716 19.59%
-
Tax Rate - - -24.85% - - - - -
Total Cost 12,128 29,361 10,550 25,500 23,574 35,767 24,249 -36.96%
-
Net Worth -35,367 -32,215 0 -14,500 -3,220 6,424 12,067 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth -35,367 -32,215 0 -14,500 -3,220 6,424 12,067 -
NOSH 80,379 80,537 80,430 80,558 80,514 80,306 80,450 -0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -22.77% -72.80% 12.39% -94.72% -59.23% -138.70% -11.35% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -324.45% -14.22% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.29 21.10 14.97 16.26 18.39 18.66 27.07 -40.90%
EPS -2.79 -15.36 1.56 -15.39 -10.89 -21.26 -2.13 19.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.44 -0.40 0.00 -0.18 -0.04 0.08 0.15 -
Adjusted Per Share Value based on latest NOSH - 80,558
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.18 14.07 9.97 10.84 12.26 12.40 18.03 -40.92%
EPS -1.86 -10.24 1.24 -10.26 -7.26 -17.25 -1.42 19.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2928 -0.2667 0.00 -0.12 -0.0267 0.0532 0.0999 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.06 0.06 0.065 0.09 0.09 0.08 0.09 -
P/RPS 0.49 0.28 0.43 0.55 0.49 0.43 0.33 30.12%
P/EPS -2.15 -0.39 3.49 -0.58 -0.83 -0.31 -4.22 -36.18%
EY -46.55 -255.93 28.62 -171.00 -121.00 -324.45 -23.70 56.77%
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 1.00 0.60 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 29/11/11 24/08/11 31/05/11 28/02/11 26/11/10 -
Price 0.06 0.06 0.06 0.065 0.08 0.10 0.08 -
P/RPS 0.49 0.28 0.40 0.40 0.44 0.54 0.30 38.65%
P/EPS -2.15 -0.39 3.23 -0.42 -0.73 -0.39 -3.75 -30.96%
EY -46.55 -255.93 31.00 -236.77 -136.13 -259.56 -26.66 44.95%
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 1.25 0.53 -

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