[HAISAN] QoQ Quarter Result on 31-Mar-2013 [#1]

Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 51.5%
YoY- 22.14%
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,292 9,971 11,409 10,966 9,634 9,659 11,265 -25.11%
PBT -268 -312 3,374 -1,786 -5,580 -19,488 -2,815 -79.06%
Tax 498 34 138 32 1,973 -142 32 520.22%
NP 230 -278 3,512 -1,754 -3,607 -19,630 -2,783 -
-
NP to SH 239 -271 3,520 -1,748 -3,604 -19,622 -2,779 -
-
Tax Rate - - -4.09% - - - - -
Total Cost 7,062 10,249 7,897 12,720 13,241 29,289 14,048 -36.69%
-
Net Worth -66,825 -65,358 0 -69,275 -66,836 -80,888 -37,097 47.88%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth -66,825 -65,358 0 -69,275 -66,836 -80,888 -37,097 47.88%
NOSH 80,512 79,705 80,518 80,552 80,525 103,702 80,646 -0.11%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.15% -2.79% 30.78% -15.99% -37.44% -203.23% -24.70% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.06 12.51 14.17 13.61 11.96 9.31 13.97 -25.01%
EPS 0.29 -0.34 4.37 -2.17 -4.47 -24.36 -3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.83 -0.82 0.00 -0.86 -0.83 -0.78 -0.46 48.05%
Adjusted Per Share Value based on latest NOSH - 80,552
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.04 8.25 9.44 9.08 7.98 8.00 9.33 -25.10%
EPS 0.20 -0.22 2.91 -1.45 -2.98 -16.24 -2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5532 -0.541 0.00 -0.5735 -0.5533 -0.6696 -0.3071 47.88%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.065 0.065 0.065 0.065 0.06 0.06 0.06 -
P/RPS 0.72 0.52 0.46 0.48 0.50 0.64 0.43 40.87%
P/EPS 21.90 -19.12 1.49 -3.00 -1.34 -0.32 -1.74 -
EY 4.57 -5.23 67.26 -33.38 -74.59 -315.36 -57.43 -
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 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 28/11/12 29/08/12 -
Price 0.065 0.065 0.065 0.065 0.065 0.06 0.06 -
P/RPS 0.72 0.52 0.46 0.48 0.54 0.64 0.43 40.87%
P/EPS 21.90 -19.12 1.49 -3.00 -1.45 -0.32 -1.74 -
EY 4.57 -5.23 67.26 -33.38 -68.86 -315.36 -57.43 -
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 0.00 0.00 0.00 -

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