[HAISAN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 2.06%
YoY- 771.37%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 56,034 89,716 104,600 141,286 82,568 60,332 44,508 3.91%
PBT -65,414 -10,964 4,022 22,998 3,644 6,290 3,498 -
Tax 53,550 -1,828 -1,632 -2,356 -1,066 -1,538 -1,098 -
NP -11,864 -12,792 2,390 20,642 2,578 4,752 2,400 -
-
NP to SH -13,516 -14,466 -1,758 15,946 1,830 4,146 2,400 -
-
Tax Rate - - 40.58% 10.24% 29.25% 24.45% 31.39% -
Total Cost 67,898 102,508 102,210 120,644 79,990 55,580 42,108 8.28%
-
Net Worth 16,109 53,965 69,352 73,213 67,155 62,020 60,799 -19.84%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 16,109 53,965 69,352 73,213 67,155 62,020 60,799 -19.84%
NOSH 80,548 80,545 80,642 80,454 83,944 84,959 40,000 12.36%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -21.17% -14.26% 2.28% 14.61% 3.12% 7.88% 5.39% -
ROE -83.90% -26.81% -2.53% 21.78% 2.73% 6.68% 3.95% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 69.57 111.39 129.71 175.61 98.36 71.01 111.27 -7.52%
EPS -20.88 -17.96 -2.18 19.82 2.18 4.88 6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.67 0.86 0.91 0.80 0.73 1.52 -28.67%
Adjusted Per Share Value based on latest NOSH - 80,375
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 46.39 74.27 86.59 116.96 68.35 49.94 36.84 3.91%
EPS -11.19 -11.98 -1.46 13.20 1.51 3.43 1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1334 0.4467 0.5741 0.6061 0.5559 0.5134 0.5033 -19.84%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.11 0.69 0.66 1.20 0.76 0.89 1.94 -
P/RPS 0.16 0.62 0.51 0.68 0.77 1.25 1.74 -32.80%
P/EPS -0.66 -3.84 -30.28 6.05 34.86 18.24 32.33 -
EY -152.55 -26.03 -3.30 16.52 2.87 5.48 3.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.03 0.77 1.32 0.95 1.22 1.28 -13.12%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 29/08/07 28/08/06 30/08/05 26/08/04 -
Price 0.07 0.68 0.68 1.38 0.74 0.81 1.84 -
P/RPS 0.10 0.61 0.52 0.79 0.75 1.14 1.65 -37.31%
P/EPS -0.42 -3.79 -31.19 6.96 33.94 16.60 30.67 -
EY -239.71 -26.41 -3.21 14.36 2.95 6.02 3.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 1.01 0.79 1.52 0.93 1.11 1.21 -18.66%

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