[HAISAN] QoQ Quarter Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 99.43%
YoY- -101.05%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 22,321 28,071 26,725 25,575 23,582 28,228 43,994 -36.25%
PBT -7,150 -1,948 521 1,490 -7,824 4,607 7,280 -
Tax 314 -1,649 -472 -344 1,237 -1,125 -1,242 -
NP -6,836 -3,597 49 1,146 -6,587 3,482 6,038 -
-
NP to SH -7,063 -5,306 -838 -41 -7,144 1,593 4,067 -
-
Tax Rate - - 90.60% 23.09% - 24.42% 17.06% -
Total Cost 29,157 31,668 26,676 24,429 30,169 24,746 37,956 -16.05%
-
Net Worth 61,196 66,828 69,296 72,159 67,654 74,018 73,141 -11.15%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 61,196 66,828 69,296 72,159 67,654 74,018 73,141 -11.15%
NOSH 80,522 80,515 80,576 81,999 80,541 80,454 80,375 0.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -30.63% -12.81% 0.18% 4.48% -27.93% 12.34% 13.72% -
ROE -11.54% -7.94% -1.21% -0.06% -10.56% 2.15% 5.56% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 27.72 34.86 33.17 31.19 29.28 35.09 54.74 -36.33%
EPS -8.77 -6.59 -1.04 -0.05 -8.87 1.98 5.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.83 0.86 0.88 0.84 0.92 0.91 -11.26%
Adjusted Per Share Value based on latest NOSH - 81,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 18.48 23.24 22.12 21.17 19.52 23.37 36.42 -36.25%
EPS -5.85 -4.39 -0.69 -0.03 -5.91 1.32 3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5066 0.5532 0.5736 0.5974 0.5601 0.6127 0.6055 -11.16%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.70 0.72 0.66 0.90 0.86 1.20 1.20 -
P/RPS 2.53 2.07 1.99 2.89 2.94 3.42 2.19 10.05%
P/EPS -7.98 -10.93 -63.46 -1,800.00 -9.70 60.61 23.72 -
EY -12.53 -9.15 -1.58 -0.06 -10.31 1.65 4.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.87 0.77 1.02 1.02 1.30 1.32 -21.30%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 30/05/08 29/02/08 29/11/07 29/08/07 -
Price 0.67 0.67 0.68 0.71 0.90 0.90 1.38 -
P/RPS 2.42 1.92 2.05 2.28 3.07 2.57 2.52 -2.65%
P/EPS -7.64 -10.17 -65.38 -1,420.00 -10.15 45.45 27.27 -
EY -13.09 -9.84 -1.53 -0.07 -9.86 2.20 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 0.79 0.81 1.07 0.98 1.52 -30.42%

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