[HAISAN] QoQ Quarter Result on 31-Dec-2004 [#4]

Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -69.01%
YoY- 170.11%
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 20,922 13,139 17,027 12,800 11,275 11,754 10,500 58.28%
PBT 1,222 1,011 2,134 244 1,139 930 819 30.54%
Tax -340 -258 -511 7 -329 -286 -263 18.65%
NP 882 753 1,623 251 810 644 556 35.97%
-
NP to SH 671 522 1,551 251 810 644 556 13.33%
-
Tax Rate 27.82% 25.52% 23.95% -2.87% 28.88% 30.75% 32.11% -
Total Cost 20,040 12,386 15,404 12,549 10,465 11,110 9,944 59.47%
-
Net Worth 60,390 61,461 63,411 40,961 61,351 60,799 60,399 -0.00%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 60,390 61,461 63,411 40,961 61,351 60,799 60,399 -0.00%
NOSH 83,874 84,193 85,690 40,961 40,099 39,999 40,000 63.75%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.22% 5.73% 9.53% 1.96% 7.18% 5.48% 5.30% -
ROE 1.11% 0.85% 2.45% 0.61% 1.32% 1.06% 0.92% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 24.94 15.61 19.87 31.25 28.12 29.39 26.25 -3.35%
EPS 0.80 0.62 1.81 0.61 2.02 1.61 1.39 -30.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.74 1.00 1.53 1.52 1.51 -38.93%
Adjusted Per Share Value based on latest NOSH - 40,961
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.32 10.88 14.10 10.60 9.33 9.73 8.69 58.30%
EPS 0.56 0.43 1.28 0.21 0.67 0.53 0.46 13.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4999 0.5088 0.5249 0.3391 0.5079 0.5033 0.50 -0.01%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.93 0.89 1.01 1.80 1.75 1.94 1.85 -
P/RPS 3.73 5.70 5.08 5.76 6.22 6.60 7.05 -34.55%
P/EPS 116.25 143.55 55.80 293.75 86.63 120.50 133.09 -8.61%
EY 0.86 0.70 1.79 0.34 1.15 0.83 0.75 9.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.22 1.36 1.80 1.14 1.28 1.23 3.22%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 30/08/05 20/05/05 25/02/05 18/11/04 26/08/04 28/05/04 -
Price 0.94 0.81 0.90 0.75 1.66 1.84 1.82 -
P/RPS 3.77 5.19 4.53 2.40 5.90 6.26 6.93 -33.33%
P/EPS 117.50 130.65 49.72 122.40 82.18 114.29 130.94 -6.95%
EY 0.85 0.77 2.01 0.82 1.22 0.88 0.76 7.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.11 1.22 0.75 1.08 1.21 1.21 5.43%

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