[HAISAN] QoQ TTM Result on 31-Dec-2013 [#4]

Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 143.93%
YoY- 104.15%
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 35,162 36,680 38,493 39,638 41,980 41,668 41,524 -10.48%
PBT -3,360 -2,661 2,815 1,008 -4,304 -23,480 -29,669 -76.56%
Tax 420 596 702 702 2,177 2,001 1,895 -63.34%
NP -2,940 -2,065 3,517 1,710 -2,127 -21,479 -27,774 -77.59%
-
NP to SH -2,925 -2,045 3,543 1,173 -2,670 -22,021 -28,320 -77.95%
-
Tax Rate - - -24.94% -69.64% - - - -
Total Cost 38,102 38,745 34,976 37,928 44,107 63,147 69,298 -32.86%
-
Net Worth -64,320 -61,815 -59,400 -66,825 -65,358 0 -69,275 -4.82%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth -64,320 -61,815 -59,400 -66,825 -65,358 0 -69,275 -4.82%
NOSH 112,843 112,391 109,999 80,512 79,705 80,518 80,552 25.17%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -8.36% -5.63% 9.14% 4.31% -5.07% -51.55% -66.89% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.16 32.64 34.99 49.23 52.67 51.75 51.55 -28.48%
EPS -2.59 -1.82 3.22 1.46 -3.35 -27.35 -35.16 -82.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.57 -0.55 -0.54 -0.83 -0.82 0.00 -0.86 -23.96%
Adjusted Per Share Value based on latest NOSH - 80,512
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.11 30.36 31.87 32.81 34.75 34.49 34.37 -10.47%
EPS -2.42 -1.69 2.93 0.97 -2.21 -18.23 -23.44 -77.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5325 -0.5117 -0.4917 -0.5532 -0.541 0.00 -0.5735 -4.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.21 0.20 0.19 0.13 0.12 0.13 0.13 37.63%
P/EPS -2.51 -3.57 2.02 4.46 -1.94 -0.24 -0.18 478.41%
EY -39.88 -27.99 49.55 22.41 -51.54 -420.75 -540.88 -82.38%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.21 0.20 0.19 0.13 0.12 0.13 0.13 37.63%
P/EPS -2.51 -3.57 2.02 4.46 -1.94 -0.24 -0.18 478.41%
EY -39.88 -27.99 49.55 22.41 -51.54 -420.75 -540.88 -82.38%
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