[HAISAN] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -29.13%
YoY- -404.48%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 78,043 88,255 95,250 99,748 102,692 102,229 102,386 -16.51%
PBT -36,307 -16,928 -14,580 -11,572 -7,087 -9,090 -2,535 486.90%
Tax 1,575 -710 -2,249 -2,194 -2,151 -1,794 -1,270 -
NP -34,732 -17,638 -16,829 -13,766 -9,238 -10,884 -3,805 335.01%
-
NP to SH -36,669 -18,729 -19,602 -17,107 -13,248 -15,195 -8,296 168.60%
-
Tax Rate - - - - - - - -
Total Cost 112,775 105,893 112,079 113,514 111,930 113,113 106,191 4.08%
-
Net Worth 24,157 49,166 53,939 58,822 61,196 66,828 69,296 -50.37%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 24,157 49,166 53,939 58,822 61,196 66,828 69,296 -50.37%
NOSH 80,525 80,600 80,507 80,578 80,522 80,515 80,576 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -44.50% -19.99% -17.67% -13.80% -9.00% -10.65% -3.72% -
ROE -151.79% -38.09% -36.34% -29.08% -21.65% -22.74% -11.97% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 96.92 109.50 118.31 123.79 127.53 126.97 127.07 -16.47%
EPS -45.54 -23.24 -24.35 -21.23 -16.45 -18.87 -10.30 168.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.61 0.67 0.73 0.76 0.83 0.86 -50.35%
Adjusted Per Share Value based on latest NOSH - 80,578
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.61 73.06 78.85 82.57 85.01 84.63 84.76 -16.51%
EPS -30.36 -15.50 -16.23 -14.16 -10.97 -12.58 -6.87 168.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.407 0.4465 0.4869 0.5066 0.5532 0.5736 -50.36%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.65 0.73 0.69 0.64 0.70 0.72 0.66 -
P/RPS 0.67 0.67 0.58 0.52 0.55 0.57 0.52 18.35%
P/EPS -1.43 -3.14 -2.83 -3.01 -4.25 -3.82 -6.41 -63.11%
EY -70.06 -31.83 -35.29 -33.17 -23.50 -26.21 -15.60 171.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.20 1.03 0.88 0.92 0.87 0.77 99.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 0.68 0.61 0.68 0.58 0.67 0.67 0.68 -
P/RPS 0.70 0.56 0.57 0.47 0.53 0.53 0.54 18.83%
P/EPS -1.49 -2.63 -2.79 -2.73 -4.07 -3.55 -6.60 -62.82%
EY -66.97 -38.09 -35.81 -36.60 -24.56 -28.17 -15.14 168.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.00 1.01 0.79 0.88 0.81 0.79 101.72%

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