[HAISAN] QoQ TTM Result on 30-Jun-2014 [#2]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -157.72%
YoY- 90.71%
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 33,728 36,540 35,162 36,680 38,493 39,638 41,980 -13.58%
PBT -6,666 -4,302 -3,360 -2,661 2,815 1,008 -4,304 33.89%
Tax -357 -307 420 596 702 702 2,177 -
NP -7,023 -4,609 -2,940 -2,065 3,517 1,710 -2,127 121.89%
-
NP to SH -7,009 -4,595 -2,925 -2,045 3,543 1,173 -2,670 90.40%
-
Tax Rate - - - - -24.94% -69.64% - -
Total Cost 40,751 41,149 38,102 38,745 34,976 37,928 44,107 -5.14%
-
Net Worth -72,214 -65,201 -64,320 -61,815 -59,400 -66,825 -65,358 6.88%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth -72,214 -65,201 -64,320 -61,815 -59,400 -66,825 -65,358 6.88%
NOSH 120,357 112,416 112,843 112,391 109,999 80,512 79,705 31.65%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -20.82% -12.61% -8.36% -5.63% 9.14% 4.31% -5.07% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.02 32.50 31.16 32.64 34.99 49.23 52.67 -34.36%
EPS -5.82 -4.09 -2.59 -1.82 3.22 1.46 -3.35 44.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.60 -0.58 -0.57 -0.55 -0.54 -0.83 -0.82 -18.81%
Adjusted Per Share Value based on latest NOSH - 112,391
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 27.92 30.25 29.11 30.36 31.87 32.81 34.75 -13.58%
EPS -5.80 -3.80 -2.42 -1.69 2.93 0.97 -2.21 90.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5978 -0.5397 -0.5325 -0.5117 -0.4917 -0.5532 -0.541 6.88%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.23 0.20 0.21 0.20 0.19 0.13 0.12 54.36%
P/EPS -1.12 -1.59 -2.51 -3.57 2.02 4.46 -1.94 -30.68%
EY -89.59 -62.88 -39.88 -27.99 49.55 22.41 -51.54 44.61%
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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 28/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.23 0.20 0.21 0.20 0.19 0.13 0.12 54.36%
P/EPS -1.12 -1.59 -2.51 -3.57 2.02 4.46 -1.94 -30.68%
EY -89.59 -62.88 -39.88 -27.99 49.55 22.41 -51.54 44.61%
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