[HAISAN] QoQ Quarter Result on 31-Mar-2011 [#1]

Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 57.94%
YoY- -89.17%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 16,991 12,042 13,096 14,805 14,984 21,777 15,145 7.94%
PBT -12,850 1,195 -12,433 -8,798 -17,149 -2,206 -15,494 -11.69%
Tax 480 297 29 29 -3,634 -266 13,625 -89.18%
NP -12,370 1,492 -12,404 -8,769 -20,783 -2,472 -1,869 251.30%
-
NP to SH -12,367 1,496 -12,398 -8,768 -20,844 -1,716 -2,123 222.71%
-
Tax Rate - -24.85% - - - - - -
Total Cost 29,361 10,550 25,500 23,574 35,767 24,249 17,014 43.72%
-
Net Worth -32,215 0 -14,500 -3,220 6,424 12,067 16,083 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth -32,215 0 -14,500 -3,220 6,424 12,067 16,083 -
NOSH 80,537 80,430 80,558 80,514 80,306 80,450 80,416 0.10%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -72.80% 12.39% -94.72% -59.23% -138.70% -11.35% -12.34% -
ROE 0.00% 0.00% 0.00% 0.00% -324.45% -14.22% -13.20% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 21.10 14.97 16.26 18.39 18.66 27.07 18.83 7.86%
EPS -15.36 1.56 -15.39 -10.89 -21.26 -2.13 -3.27 179.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.40 0.00 -0.18 -0.04 0.08 0.15 0.20 -
Adjusted Per Share Value based on latest NOSH - 80,514
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 14.07 9.97 10.84 12.26 12.40 18.03 12.54 7.95%
EPS -10.24 1.24 -10.26 -7.26 -17.25 -1.42 -1.76 222.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2667 0.00 -0.12 -0.0267 0.0532 0.0999 0.1331 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.06 0.065 0.09 0.09 0.08 0.09 0.11 -
P/RPS 0.28 0.43 0.55 0.49 0.43 0.33 0.58 -38.37%
P/EPS -0.39 3.49 -0.58 -0.83 -0.31 -4.22 -4.17 -79.30%
EY -255.93 28.62 -171.00 -121.00 -324.45 -23.70 -24.00 382.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.00 0.60 0.55 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 24/08/11 31/05/11 28/02/11 26/11/10 26/08/10 -
Price 0.06 0.06 0.065 0.08 0.10 0.08 0.07 -
P/RPS 0.28 0.40 0.40 0.44 0.54 0.30 0.37 -16.91%
P/EPS -0.39 3.23 -0.42 -0.73 -0.39 -3.75 -2.65 -72.02%
EY -255.93 31.00 -236.77 -136.13 -259.56 -26.66 -37.71 257.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.25 0.53 0.35 -

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