[HAISAN] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -33.17%
YoY- 72.75%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 104,600 141,286 82,568 60,332 44,508 40,830 37,198 18.78%
PBT 4,022 22,998 3,644 6,290 3,498 -192 4,204 -0.73%
Tax -1,632 -2,356 -1,066 -1,538 -1,098 -670 -1,460 1.87%
NP 2,390 20,642 2,578 4,752 2,400 -862 2,744 -2.27%
-
NP to SH -1,758 15,946 1,830 4,146 2,400 -862 2,744 -
-
Tax Rate 40.58% 10.24% 29.25% 24.45% 31.39% - 34.73% -
Total Cost 102,210 120,644 79,990 55,580 42,108 41,692 34,454 19.84%
-
Net Worth 69,352 73,213 67,155 62,020 60,799 65,049 62,800 1.66%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 69,352 73,213 67,155 62,020 60,799 65,049 62,800 1.66%
NOSH 80,642 80,454 83,944 84,959 40,000 39,907 39,999 12.38%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 2.28% 14.61% 3.12% 7.88% 5.39% -2.11% 7.38% -
ROE -2.53% 21.78% 2.73% 6.68% 3.95% -1.33% 4.37% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 129.71 175.61 98.36 71.01 111.27 102.31 93.00 5.69%
EPS -2.18 19.82 2.18 4.88 6.00 -2.16 6.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.91 0.80 0.73 1.52 1.63 1.57 -9.53%
Adjusted Per Share Value based on latest NOSH - 84,193
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 86.59 116.96 68.35 49.94 36.84 33.80 30.79 18.78%
EPS -1.46 13.20 1.51 3.43 1.99 -0.71 2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5741 0.6061 0.5559 0.5134 0.5033 0.5385 0.5199 1.66%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.66 1.20 0.76 0.89 1.94 2.00 2.02 -
P/RPS 0.51 0.68 0.77 1.25 1.74 1.95 2.17 -21.42%
P/EPS -30.28 6.05 34.86 18.24 32.33 -92.59 29.45 -
EY -3.30 16.52 2.87 5.48 3.09 -1.08 3.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.32 0.95 1.22 1.28 1.23 1.29 -8.23%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 29/08/07 28/08/06 30/08/05 26/08/04 27/08/03 28/08/02 -
Price 0.68 1.38 0.74 0.81 1.84 1.95 2.09 -
P/RPS 0.52 0.79 0.75 1.14 1.65 1.91 2.25 -21.64%
P/EPS -31.19 6.96 33.94 16.60 30.67 -90.28 30.47 -
EY -3.21 14.36 2.95 6.02 3.26 -1.11 3.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.52 0.93 1.11 1.21 1.20 1.33 -8.30%

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