[HAISAN] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -33.0%
YoY- 16.45%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 15,145 12,872 12,109 21,076 22,227 22,631 22,321 -22.83%
PBT -15,494 -5,342 -26,529 -4,296 -2,487 -2,995 -7,150 67.69%
Tax 13,625 1,279 2,599 -110 -527 -387 314 1143.37%
NP -1,869 -4,063 -23,930 -4,406 -3,014 -3,382 -6,836 -57.97%
-
NP to SH -2,123 -4,635 -25,003 -4,433 -3,333 -3,900 -7,063 -55.22%
-
Tax Rate - - - - - - - -
Total Cost 17,014 16,935 36,039 25,482 25,241 26,013 29,157 -30.23%
-
Net Worth 16,083 18,540 24,157 49,166 53,939 58,822 61,196 -59.07%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 16,083 18,540 24,157 49,166 53,939 58,822 61,196 -59.07%
NOSH 80,416 80,608 80,525 80,600 80,507 80,578 80,522 -0.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -12.34% -31.56% -197.62% -20.91% -13.56% -14.94% -30.63% -
ROE -13.20% -25.00% -103.50% -9.02% -6.18% -6.63% -11.54% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.83 15.97 15.04 26.15 27.61 28.09 27.72 -22.77%
EPS -3.27 -7.17 -32.38 -5.50 -4.14 -4.84 -8.77 -48.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.23 0.30 0.61 0.67 0.73 0.76 -59.03%
Adjusted Per Share Value based on latest NOSH - 80,600
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 12.54 10.66 10.02 17.45 18.40 18.73 18.48 -22.83%
EPS -1.76 -3.84 -20.70 -3.67 -2.76 -3.23 -5.85 -55.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1331 0.1535 0.20 0.407 0.4465 0.4869 0.5066 -59.07%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.11 0.60 0.65 0.73 0.69 0.64 0.70 -
P/RPS 0.58 3.76 4.32 2.79 2.50 2.28 2.53 -62.64%
P/EPS -4.17 -10.43 -2.09 -13.27 -16.67 -13.22 -7.98 -35.20%
EY -24.00 -9.58 -47.77 -7.53 -6.00 -7.56 -12.53 54.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 2.61 2.17 1.20 1.03 0.88 0.92 -29.10%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 30/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.07 0.17 0.68 0.61 0.68 0.58 0.67 -
P/RPS 0.37 1.06 4.52 2.33 2.46 2.07 2.42 -71.50%
P/EPS -2.65 -2.96 -2.19 -11.09 -16.43 -11.98 -7.64 -50.72%
EY -37.71 -33.82 -45.66 -9.02 -6.09 -8.34 -13.09 102.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.74 2.27 1.00 1.01 0.79 0.88 -46.00%

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