[HAISAN] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -464.02%
YoY- -254.0%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 21,777 15,145 12,872 12,109 21,076 22,227 22,631 -2.52%
PBT -2,206 -15,494 -5,342 -26,529 -4,296 -2,487 -2,995 -18.42%
Tax -266 13,625 1,279 2,599 -110 -527 -387 -22.09%
NP -2,472 -1,869 -4,063 -23,930 -4,406 -3,014 -3,382 -18.84%
-
NP to SH -1,716 -2,123 -4,635 -25,003 -4,433 -3,333 -3,900 -42.12%
-
Tax Rate - - - - - - - -
Total Cost 24,249 17,014 16,935 36,039 25,482 25,241 26,013 -4.56%
-
Net Worth 12,067 16,083 18,540 24,157 49,166 53,939 58,822 -65.18%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 12,067 16,083 18,540 24,157 49,166 53,939 58,822 -65.18%
NOSH 80,450 80,416 80,608 80,525 80,600 80,507 80,578 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -11.35% -12.34% -31.56% -197.62% -20.91% -13.56% -14.94% -
ROE -14.22% -13.20% -25.00% -103.50% -9.02% -6.18% -6.63% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.07 18.83 15.97 15.04 26.15 27.61 28.09 -2.43%
EPS -2.13 -3.27 -7.17 -32.38 -5.50 -4.14 -4.84 -42.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.20 0.23 0.30 0.61 0.67 0.73 -65.14%
Adjusted Per Share Value based on latest NOSH - 80,525
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.03 12.54 10.66 10.02 17.45 18.40 18.73 -2.50%
EPS -1.42 -1.76 -3.84 -20.70 -3.67 -2.76 -3.23 -42.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0999 0.1331 0.1535 0.20 0.407 0.4465 0.4869 -65.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.09 0.11 0.60 0.65 0.73 0.69 0.64 -
P/RPS 0.33 0.58 3.76 4.32 2.79 2.50 2.28 -72.40%
P/EPS -4.22 -4.17 -10.43 -2.09 -13.27 -16.67 -13.22 -53.25%
EY -23.70 -24.00 -9.58 -47.77 -7.53 -6.00 -7.56 114.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.55 2.61 2.17 1.20 1.03 0.88 -22.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 27/05/10 25/02/10 30/11/09 27/08/09 28/05/09 -
Price 0.08 0.07 0.17 0.68 0.61 0.68 0.58 -
P/RPS 0.30 0.37 1.06 4.52 2.33 2.46 2.07 -72.37%
P/EPS -3.75 -2.65 -2.96 -2.19 -11.09 -16.43 -11.98 -53.86%
EY -26.66 -37.71 -33.82 -45.66 -9.02 -6.09 -8.34 116.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.35 0.74 2.27 1.00 1.01 0.79 -23.34%

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