[HAISAN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 23.68%
YoY- 11.82%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 41,980 41,668 41,524 40,437 47,794 50,177 52,008 -13.29%
PBT -4,304 -23,480 -29,669 -30,164 -37,434 -16,751 -26,369 -70.10%
Tax 2,177 2,001 1,895 1,895 402 841 838 88.86%
NP -2,127 -21,479 -27,774 -28,269 -37,032 -15,910 -25,531 -80.89%
-
NP to SH -2,670 -22,021 -28,320 -28,250 -37,013 -15,895 -25,514 -77.76%
-
Tax Rate - - - - - - - -
Total Cost 44,107 63,147 69,298 68,706 84,826 66,087 77,539 -31.32%
-
Net Worth -65,358 0 -69,275 -66,836 -80,888 -37,097 -35,367 50.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth -65,358 0 -69,275 -66,836 -80,888 -37,097 -35,367 50.53%
NOSH 79,705 80,518 80,552 80,525 103,702 80,646 80,379 -0.55%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -5.07% -51.55% -66.89% -69.91% -77.48% -31.71% -49.09% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 52.67 51.75 51.55 50.22 46.09 62.22 64.70 -12.80%
EPS -3.35 -27.35 -35.16 -35.08 -35.69 -19.71 -31.74 -77.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.82 0.00 -0.86 -0.83 -0.78 -0.46 -0.44 51.38%
Adjusted Per Share Value based on latest NOSH - 80,525
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.75 34.49 34.37 33.47 39.56 41.54 43.05 -13.29%
EPS -2.21 -18.23 -23.44 -23.39 -30.64 -13.16 -21.12 -77.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.541 0.00 -0.5735 -0.5533 -0.6696 -0.3071 -0.2928 50.51%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.065 0.065 0.065 0.06 0.06 0.06 0.06 -
P/RPS 0.12 0.13 0.13 0.12 0.13 0.10 0.09 21.12%
P/EPS -1.94 -0.24 -0.18 -0.17 -0.17 -0.30 -0.19 369.98%
EY -51.54 -420.75 -540.88 -584.70 -594.86 -328.49 -529.03 -78.79%
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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 28/11/12 29/08/12 30/05/12 -
Price 0.065 0.065 0.065 0.065 0.06 0.06 0.06 -
P/RPS 0.12 0.13 0.13 0.13 0.13 0.10 0.09 21.12%
P/EPS -1.94 -0.24 -0.18 -0.19 -0.17 -0.30 -0.19 369.98%
EY -51.54 -420.75 -540.88 -539.72 -594.86 -328.49 -529.03 -78.79%
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