[HAISAN] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 517.93%
YoY- 178.96%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 17,148 20,922 13,139 17,027 12,800 11,275 11,754 28.54%
PBT 1,030 1,222 1,011 2,134 244 1,139 930 7.02%
Tax -438 -340 -258 -511 7 -329 -286 32.76%
NP 592 882 753 1,623 251 810 644 -5.44%
-
NP to SH 200 671 522 1,551 251 810 644 -54.04%
-
Tax Rate 42.52% 27.82% 25.52% 23.95% -2.87% 28.88% 30.75% -
Total Cost 16,556 20,040 12,386 15,404 12,549 10,465 11,110 30.37%
-
Net Worth 65,346 60,390 61,461 63,411 40,961 61,351 60,799 4.91%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 65,346 60,390 61,461 63,411 40,961 61,351 60,799 4.91%
NOSH 83,777 83,874 84,193 85,690 40,961 40,099 39,999 63.48%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.45% 4.22% 5.73% 9.53% 1.96% 7.18% 5.48% -
ROE 0.31% 1.11% 0.85% 2.45% 0.61% 1.32% 1.06% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.47 24.94 15.61 19.87 31.25 28.12 29.39 -21.37%
EPS 0.24 0.80 0.62 1.81 0.61 2.02 1.61 -71.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.72 0.73 0.74 1.00 1.53 1.52 -35.82%
Adjusted Per Share Value based on latest NOSH - 85,690
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.20 17.32 10.88 14.10 10.60 9.33 9.73 28.57%
EPS 0.17 0.56 0.43 1.28 0.21 0.67 0.53 -53.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5409 0.4999 0.5088 0.5249 0.3391 0.5079 0.5033 4.90%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.93 0.93 0.89 1.01 1.80 1.75 1.94 -
P/RPS 4.54 3.73 5.70 5.08 5.76 6.22 6.60 -22.02%
P/EPS 389.57 116.25 143.55 55.80 293.75 86.63 120.50 118.17%
EY 0.26 0.86 0.70 1.79 0.34 1.15 0.83 -53.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.29 1.22 1.36 1.80 1.14 1.28 -4.73%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 30/08/05 20/05/05 25/02/05 18/11/04 26/08/04 -
Price 0.86 0.94 0.81 0.90 0.75 1.66 1.84 -
P/RPS 4.20 3.77 5.19 4.53 2.40 5.90 6.26 -23.30%
P/EPS 360.24 117.50 130.65 49.72 122.40 82.18 114.29 114.52%
EY 0.28 0.85 0.77 2.01 0.82 1.22 0.88 -53.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.31 1.11 1.22 0.75 1.08 1.21 -6.14%

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