[HAISAN] QoQ Quarter Result on 31-Mar-2006 [#1]

Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 33.0%
YoY- -82.85%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 9,222 18,167 19,650 21,634 17,148 20,922 13,139 -20.97%
PBT 1,426 1,583 1,454 370 1,030 1,222 1,011 25.69%
Tax -516 -583 -499 -34 -438 -340 -258 58.53%
NP 910 1,000 955 336 592 882 753 13.41%
-
NP to SH 35 692 650 266 200 671 522 -83.41%
-
Tax Rate 36.19% 36.83% 34.32% 9.19% 42.52% 27.82% 25.52% -
Total Cost 8,312 17,167 18,695 21,298 16,556 20,040 12,386 -23.29%
-
Net Worth 73,319 65,904 66,666 65,668 65,346 60,390 61,461 12.44%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 73,319 65,904 66,666 65,668 65,346 60,390 61,461 12.44%
NOSH 82,380 82,380 83,333 83,125 83,777 83,874 84,193 -1.43%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.87% 5.50% 4.86% 1.55% 3.45% 4.22% 5.73% -
ROE 0.05% 1.05% 0.97% 0.41% 0.31% 1.11% 0.85% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.19 22.05 23.58 26.03 20.47 24.94 15.61 -19.85%
EPS 0.04 0.84 0.78 0.32 0.24 0.80 0.62 -83.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.80 0.80 0.79 0.78 0.72 0.73 14.08%
Adjusted Per Share Value based on latest NOSH - 83,125
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.63 15.04 16.27 17.91 14.20 17.32 10.88 -21.01%
EPS 0.03 0.57 0.54 0.22 0.17 0.56 0.43 -82.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6069 0.5456 0.5519 0.5436 0.5409 0.4999 0.5088 12.43%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.64 0.77 0.76 0.79 0.93 0.93 0.89 -
P/RPS 5.72 3.49 3.22 3.04 4.54 3.73 5.70 0.23%
P/EPS 1,506.39 91.67 97.44 246.88 389.57 116.25 143.55 377.26%
EY 0.07 1.09 1.03 0.41 0.26 0.86 0.70 -78.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.96 0.95 1.00 1.19 1.29 1.22 -29.57%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 28/08/06 29/05/06 27/02/06 25/11/05 30/08/05 -
Price 0.65 0.73 0.74 0.73 0.86 0.94 0.81 -
P/RPS 5.81 3.31 3.14 2.80 4.20 3.77 5.19 7.79%
P/EPS 1,529.93 86.90 94.87 228.13 360.24 117.50 130.65 413.36%
EY 0.07 1.15 1.05 0.44 0.28 0.85 0.77 -79.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.91 0.93 0.92 1.10 1.31 1.11 -24.31%

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