[HAISAN] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -76.99%
YoY- 103.15%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 8,670 8,453 9,596 9,821 7,292 9,971 11,409 -16.68%
PBT -1,210 -1,011 -2,102 21 -268 -312 3,374 -
Tax -229 -142 32 32 498 34 138 -
NP -1,439 -1,153 -2,070 53 230 -278 3,512 -
-
NP to SH -1,431 -1,151 -2,068 55 239 -271 3,520 -
-
Tax Rate - - - -152.38% - - -4.09% -
Total Cost 10,109 9,606 11,666 9,768 7,062 10,249 7,897 17.84%
-
Net Worth -65,201 -64,320 -61,815 -59,400 -66,825 -65,358 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth -65,201 -64,320 -61,815 -59,400 -66,825 -65,358 0 -
NOSH 112,416 112,843 112,391 109,999 80,512 79,705 80,518 24.84%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -16.60% -13.64% -21.57% 0.54% 3.15% -2.79% 30.78% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.71 7.49 8.54 8.93 9.06 12.51 14.17 -33.27%
EPS -1.27 -1.02 -1.84 0.05 0.29 -0.34 4.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.58 -0.57 -0.55 -0.54 -0.83 -0.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 109,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.18 7.00 7.94 8.13 6.04 8.25 9.44 -16.63%
EPS -1.18 -0.95 -1.71 0.05 0.20 -0.22 2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5397 -0.5325 -0.5117 -0.4917 -0.5532 -0.541 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.84 0.87 0.76 0.73 0.72 0.52 0.46 49.23%
P/EPS -5.11 -6.37 -3.53 130.00 21.90 -19.12 1.49 -
EY -19.58 -15.69 -28.31 0.77 4.57 -5.23 67.26 -
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.84 0.87 0.76 0.73 0.72 0.52 0.46 49.23%
P/EPS -5.11 -6.37 -3.53 130.00 21.90 -19.12 1.49 -
EY -19.58 -15.69 -28.31 0.77 4.57 -5.23 67.26 -
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