[HAISAN] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 64.68%
YoY- 386.85%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 119,655 120,729 108,093 98,032 73,688 68,673 76,599 34.59%
PBT 4,224 6,953 17,532 14,508 8,682 4,833 4,437 -3.22%
Tax -2,040 -1,632 -2,819 -2,277 -1,534 -1,632 -1,554 19.87%
NP 2,184 5,321 14,713 12,231 7,148 3,201 2,883 -16.88%
-
NP to SH -3,391 556 9,601 8,700 5,283 1,643 1,808 -
-
Tax Rate 48.30% 23.47% 16.08% 15.69% 17.67% 33.77% 35.02% -
Total Cost 117,471 115,408 93,380 85,801 66,540 65,472 73,716 36.39%
-
Net Worth 72,159 67,654 74,018 73,141 75,548 73,319 65,904 6.22%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 72,159 67,654 74,018 73,141 75,548 73,319 65,904 6.22%
NOSH 81,999 80,541 80,454 80,375 80,370 82,380 82,380 -0.30%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.83% 4.41% 13.61% 12.48% 9.70% 4.66% 3.76% -
ROE -4.70% 0.82% 12.97% 11.89% 6.99% 2.24% 2.74% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 145.92 149.90 134.35 121.97 91.69 83.36 92.98 35.00%
EPS -4.14 0.69 11.93 10.82 6.57 1.99 2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.84 0.92 0.91 0.94 0.89 0.80 6.55%
Adjusted Per Share Value based on latest NOSH - 80,375
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 99.05 99.94 89.48 81.15 61.00 56.85 63.41 34.59%
EPS -2.81 0.46 7.95 7.20 4.37 1.36 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5974 0.5601 0.6127 0.6055 0.6254 0.6069 0.5456 6.22%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.90 0.86 1.20 1.20 0.84 0.64 0.77 -
P/RPS 0.62 0.57 0.89 0.98 0.92 0.77 0.83 -17.65%
P/EPS -21.76 124.58 10.06 11.09 12.78 32.09 35.08 -
EY -4.59 0.80 9.94 9.02 7.83 3.12 2.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.02 1.30 1.32 0.89 0.72 0.96 4.12%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 29/11/07 29/08/07 30/05/07 26/02/07 23/11/06 -
Price 0.71 0.90 0.90 1.38 1.34 0.65 0.73 -
P/RPS 0.49 0.60 0.67 1.13 1.46 0.78 0.79 -27.24%
P/EPS -17.17 130.37 7.54 12.75 20.39 32.59 33.26 -
EY -5.82 0.77 13.26 7.84 4.91 3.07 3.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.07 0.98 1.52 1.43 0.73 0.91 -7.46%

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