[HAISAN] QoQ TTM Result on 30-Sep-2015 [#3]

Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -20.89%
YoY- -176.44%
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 30,293 29,128 28,332 29,162 30,913 33,728 36,540 -11.75%
PBT -8,649 -9,251 -8,974 -7,598 -6,294 -6,666 -4,302 59.36%
Tax -758 -394 -443 -502 -409 -357 -307 82.77%
NP -9,407 -9,645 -9,417 -8,100 -6,703 -7,023 -4,609 60.97%
-
NP to SH -9,399 -9,637 -9,409 -8,086 -6,689 -7,009 -4,595 61.20%
-
Tax Rate - - - - - - - -
Total Cost 39,700 38,773 37,749 37,262 37,616 40,751 41,149 -2.36%
-
Net Worth -85,767 -83,024 -80,928 -77,285 -74,742 -72,214 -65,201 20.07%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth -85,767 -83,024 -80,928 -77,285 -74,742 -72,214 -65,201 20.07%
NOSH 120,800 120,325 120,789 120,758 120,551 120,357 112,416 4.91%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -31.05% -33.11% -33.24% -27.78% -21.68% -20.82% -12.61% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.08 24.21 23.46 24.15 25.64 28.02 32.50 -15.88%
EPS -7.78 -8.01 -7.79 -6.70 -5.55 -5.82 -4.09 53.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.71 -0.69 -0.67 -0.64 -0.62 -0.60 -0.58 14.44%
Adjusted Per Share Value based on latest NOSH - 120,758
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.08 24.11 23.45 24.14 25.59 27.92 30.25 -11.75%
EPS -7.78 -7.98 -7.79 -6.69 -5.54 -5.80 -3.80 61.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.71 -0.6873 -0.6699 -0.6398 -0.6187 -0.5978 -0.5397 20.08%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.26 0.27 0.28 0.27 0.25 0.23 0.20 19.13%
P/EPS -0.84 -0.81 -0.83 -0.97 -1.17 -1.12 -1.59 -34.67%
EY -119.70 -123.22 -119.84 -103.02 -85.36 -89.59 -62.88 53.65%
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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 26/02/16 26/11/15 27/08/15 29/05/15 27/02/15 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.26 0.27 0.28 0.27 0.25 0.23 0.20 19.13%
P/EPS -0.84 -0.81 -0.83 -0.97 -1.17 -1.12 -1.59 -34.67%
EY -119.70 -123.22 -119.84 -103.02 -85.36 -89.59 -62.88 53.65%
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