[HAISAN] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -57.09%
YoY- -491.73%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 29,162 30,913 33,728 36,540 35,162 36,680 38,493 -16.88%
PBT -7,598 -6,294 -6,666 -4,302 -3,360 -2,661 2,815 -
Tax -502 -409 -357 -307 420 596 702 -
NP -8,100 -6,703 -7,023 -4,609 -2,940 -2,065 3,517 -
-
NP to SH -8,086 -6,689 -7,009 -4,595 -2,925 -2,045 3,543 -
-
Tax Rate - - - - - - -24.94% -
Total Cost 37,262 37,616 40,751 41,149 38,102 38,745 34,976 4.30%
-
Net Worth -77,285 -74,742 -72,214 -65,201 -64,320 -61,815 -59,400 19.16%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth -77,285 -74,742 -72,214 -65,201 -64,320 -61,815 -59,400 19.16%
NOSH 120,758 120,551 120,357 112,416 112,843 112,391 109,999 6.41%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -27.78% -21.68% -20.82% -12.61% -8.36% -5.63% 9.14% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.15 25.64 28.02 32.50 31.16 32.64 34.99 -21.88%
EPS -6.70 -5.55 -5.82 -4.09 -2.59 -1.82 3.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.64 -0.62 -0.60 -0.58 -0.57 -0.55 -0.54 11.98%
Adjusted Per Share Value based on latest NOSH - 112,416
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.14 25.59 27.92 30.25 29.11 30.36 31.87 -16.89%
EPS -6.69 -5.54 -5.80 -3.80 -2.42 -1.69 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6398 -0.6187 -0.5978 -0.5397 -0.5325 -0.5117 -0.4917 19.16%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.27 0.25 0.23 0.20 0.21 0.20 0.19 26.37%
P/EPS -0.97 -1.17 -1.12 -1.59 -2.51 -3.57 2.02 -
EY -103.02 -85.36 -89.59 -62.88 -39.88 -27.99 49.55 -
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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 29/05/15 27/02/15 27/11/14 28/08/14 30/05/14 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.27 0.25 0.23 0.20 0.21 0.20 0.19 26.37%
P/EPS -0.97 -1.17 -1.12 -1.59 -2.51 -3.57 2.02 -
EY -103.02 -85.36 -89.59 -62.88 -39.88 -27.99 49.55 -
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