[HAISAN] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -14.58%
YoY- -136.28%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 68,284 78,043 88,255 95,250 99,748 102,692 102,229 -23.60%
PBT -38,654 -36,307 -16,928 -14,580 -11,572 -7,087 -9,090 162.70%
Tax 3,241 1,575 -710 -2,249 -2,194 -2,151 -1,794 -
NP -35,413 -34,732 -17,638 -16,829 -13,766 -9,238 -10,884 119.73%
-
NP to SH -37,404 -36,669 -18,729 -19,602 -17,107 -13,248 -15,195 82.41%
-
Tax Rate - - - - - - - -
Total Cost 103,697 112,775 105,893 112,079 113,514 111,930 113,113 -5.63%
-
Net Worth 18,540 24,157 49,166 53,939 58,822 61,196 66,828 -57.49%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 18,540 24,157 49,166 53,939 58,822 61,196 66,828 -57.49%
NOSH 80,608 80,525 80,600 80,507 80,578 80,522 80,515 0.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -51.86% -44.50% -19.99% -17.67% -13.80% -9.00% -10.65% -
ROE -201.75% -151.79% -38.09% -36.34% -29.08% -21.65% -22.74% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 84.71 96.92 109.50 118.31 123.79 127.53 126.97 -23.66%
EPS -46.40 -45.54 -23.24 -24.35 -21.23 -16.45 -18.87 82.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.30 0.61 0.67 0.73 0.76 0.83 -57.52%
Adjusted Per Share Value based on latest NOSH - 80,507
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 56.53 64.61 73.06 78.85 82.57 85.01 84.63 -23.60%
EPS -30.96 -30.36 -15.50 -16.23 -14.16 -10.97 -12.58 82.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.20 0.407 0.4465 0.4869 0.5066 0.5532 -57.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.60 0.65 0.73 0.69 0.64 0.70 0.72 -
P/RPS 0.71 0.67 0.67 0.58 0.52 0.55 0.57 15.78%
P/EPS -1.29 -1.43 -3.14 -2.83 -3.01 -4.25 -3.82 -51.53%
EY -77.34 -70.06 -31.83 -35.29 -33.17 -23.50 -26.21 105.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.17 1.20 1.03 0.88 0.92 0.87 108.14%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 30/11/09 27/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.17 0.68 0.61 0.68 0.58 0.67 0.67 -
P/RPS 0.20 0.70 0.56 0.57 0.47 0.53 0.53 -47.81%
P/EPS -0.37 -1.49 -2.63 -2.79 -2.73 -4.07 -3.55 -77.88%
EY -272.95 -66.97 -38.09 -35.81 -36.60 -24.56 -28.17 355.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 2.27 1.00 1.01 0.79 0.88 0.81 -5.85%

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