[HAISAN] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -176.79%
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 40,438 53,556 64,778 56,261 102,692 122,453 68,673 -8.44%
PBT -30,166 -32,065 -27,071 -38,922 -7,087 8,282 4,834 -
Tax -2,747 591 -3,618 4,190 -2,151 -1,066 -1,632 9.05%
NP -32,913 -31,474 -30,689 -34,732 -9,238 7,216 3,202 -
-
NP to SH -32,892 -31,459 -30,820 -36,669 -13,248 2,422 1,643 -
-
Tax Rate - - - - - 12.87% 33.76% -
Total Cost 73,351 85,030 95,467 90,993 111,930 115,237 65,471 1.91%
-
Net Worth -66,847 -32,217 6,414 24,164 61,201 67,590 73,299 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -66,847 -32,217 6,414 24,164 61,201 67,590 73,299 -
NOSH 80,539 80,544 80,175 80,547 80,528 80,465 82,358 -0.37%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -81.39% -58.77% -47.38% -61.73% -9.00% 5.89% 4.66% -
ROE 0.00% 0.00% -480.51% -151.75% -21.65% 3.58% 2.24% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.21 66.49 80.80 69.85 127.52 152.18 83.38 -8.09%
EPS -40.84 -39.06 -33.83 -47.93 -16.45 3.01 1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.83 -0.40 0.08 0.30 0.76 0.84 0.89 -
Adjusted Per Share Value based on latest NOSH - 80,525
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 33.48 44.33 53.62 46.57 85.01 101.37 56.85 -8.43%
EPS -27.23 -26.04 -25.51 -30.36 -10.97 2.00 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5534 -0.2667 0.0531 0.20 0.5066 0.5595 0.6068 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.06 0.06 0.08 0.65 0.70 0.86 0.64 -
P/RPS 0.12 0.09 0.10 0.93 0.55 0.57 0.77 -26.62%
P/EPS -0.15 -0.15 -0.21 -1.43 -4.25 28.57 32.08 -
EY -680.66 -650.96 -480.51 -70.04 -23.50 3.50 3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.00 2.17 0.92 1.02 0.72 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 26/02/07 -
Price 0.065 0.06 0.10 0.68 0.67 0.90 0.65 -
P/RPS 0.13 0.09 0.12 0.97 0.53 0.59 0.78 -25.79%
P/EPS -0.16 -0.15 -0.26 -1.49 -4.07 29.90 32.58 -
EY -628.30 -650.96 -384.41 -66.95 -24.55 3.34 3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.25 2.27 0.88 1.07 0.73 -

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