[HAISAN] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 7.35%
YoY- -21.02%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 50,177 52,008 56,934 54,927 64,662 66,711 64,778 -15.66%
PBT -16,751 -26,369 -32,886 -37,185 -40,586 -43,647 -40,191 -44.23%
Tax 841 838 835 -3,279 -3,842 9,754 11,004 -82.01%
NP -15,910 -25,531 -32,051 -40,464 -44,428 -33,893 -29,187 -33.29%
-
NP to SH -15,895 -25,514 -32,037 -40,514 -43,726 -33,451 -29,318 -33.53%
-
Tax Rate - - - - - - - -
Total Cost 66,087 77,539 88,985 95,391 109,090 100,604 93,965 -20.93%
-
Net Worth -37,097 -35,367 -32,215 0 -14,500 -3,220 6,424 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth -37,097 -35,367 -32,215 0 -14,500 -3,220 6,424 -
NOSH 80,646 80,379 80,537 80,430 80,558 80,514 80,306 0.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -31.71% -49.09% -56.30% -73.67% -68.71% -50.81% -45.06% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -456.35% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 62.22 64.70 70.69 68.29 80.27 82.86 80.66 -15.90%
EPS -19.71 -31.74 -39.78 -50.37 -54.28 -41.55 -36.51 -33.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.46 -0.44 -0.40 0.00 -0.18 -0.04 0.08 -
Adjusted Per Share Value based on latest NOSH - 80,430
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 41.54 43.05 47.13 45.47 53.53 55.22 53.62 -15.66%
EPS -13.16 -21.12 -26.52 -33.54 -36.20 -27.69 -24.27 -33.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3071 -0.2928 -0.2667 0.00 -0.12 -0.0267 0.0532 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.06 0.06 0.06 0.065 0.09 0.09 0.08 -
P/RPS 0.10 0.09 0.08 0.10 0.11 0.11 0.10 0.00%
P/EPS -0.30 -0.19 -0.15 -0.13 -0.17 -0.22 -0.22 22.99%
EY -328.49 -529.03 -662.98 -774.95 -603.09 -461.63 -456.35 -19.69%
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 1.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 29/02/12 29/11/11 24/08/11 31/05/11 28/02/11 -
Price 0.06 0.06 0.06 0.06 0.065 0.08 0.10 -
P/RPS 0.10 0.09 0.08 0.09 0.08 0.10 0.12 -11.45%
P/EPS -0.30 -0.19 -0.15 -0.12 -0.12 -0.19 -0.27 7.28%
EY -328.49 -529.03 -662.98 -839.53 -835.05 -519.33 -365.08 -6.80%
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 1.25 -

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