[HAISAN] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 15.95%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 39,638 40,438 53,556 64,778 56,261 102,692 122,453 -17.12%
PBT 1,007 -30,166 -32,065 -27,071 -38,922 -7,087 8,282 -29.59%
Tax 136 -2,747 591 -3,618 4,190 -2,151 -1,066 -
NP 1,143 -32,913 -31,474 -30,689 -34,732 -9,238 7,216 -26.42%
-
NP to SH 1,173 -32,892 -31,459 -30,820 -36,669 -13,248 2,422 -11.37%
-
Tax Rate -13.51% - - - - - 12.87% -
Total Cost 38,495 73,351 85,030 95,467 90,993 111,930 115,237 -16.68%
-
Net Worth -66,881 -66,847 -32,217 6,414 24,164 61,201 67,590 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth -66,881 -66,847 -32,217 6,414 24,164 61,201 67,590 -
NOSH 80,580 80,539 80,544 80,175 80,547 80,528 80,465 0.02%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.88% -81.39% -58.77% -47.38% -61.73% -9.00% 5.89% -
ROE 0.00% 0.00% 0.00% -480.51% -151.75% -21.65% 3.58% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 49.19 50.21 66.49 80.80 69.85 127.52 152.18 -17.14%
EPS 1.46 -40.84 -39.06 -33.83 -47.93 -16.45 3.01 -11.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.83 -0.83 -0.40 0.08 0.30 0.76 0.84 -
Adjusted Per Share Value based on latest NOSH - 80,306
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 32.81 33.48 44.33 53.62 46.57 85.01 101.37 -17.12%
EPS 0.97 -27.23 -26.04 -25.51 -30.36 -10.97 2.00 -11.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5537 -0.5534 -0.2667 0.0531 0.20 0.5066 0.5595 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.065 0.06 0.06 0.08 0.65 0.70 0.86 -
P/RPS 0.13 0.12 0.09 0.10 0.93 0.55 0.57 -21.81%
P/EPS 4.47 -0.15 -0.15 -0.21 -1.43 -4.25 28.57 -26.57%
EY 22.40 -680.66 -650.96 -480.51 -70.04 -23.50 3.50 36.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.00 2.17 0.92 1.02 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.065 0.065 0.06 0.10 0.68 0.67 0.90 -
P/RPS 0.13 0.13 0.09 0.12 0.97 0.53 0.59 -22.26%
P/EPS 4.47 -0.16 -0.15 -0.26 -1.49 -4.07 29.90 -27.12%
EY 22.40 -628.30 -650.96 -384.41 -66.95 -24.55 3.34 37.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.25 2.27 0.88 1.07 -

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