[HAISAN] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 27.1%
YoY- 6.57%
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 44,750 42,290 55,802 56,034 89,716 104,600 141,286 -17.42%
PBT 3,174 -10,194 -42,462 -65,414 -10,964 4,022 22,998 -28.09%
Tax -792 130 116 53,550 -1,828 -1,632 -2,356 -16.60%
NP 2,382 -10,064 -42,346 -11,864 -12,792 2,390 20,642 -30.20%
-
NP to SH 2,410 -10,046 -42,332 -13,516 -14,466 -1,758 15,946 -26.99%
-
Tax Rate 24.95% - - - - 40.58% 10.24% -
Total Cost 42,368 52,354 98,148 67,898 102,508 102,210 120,644 -15.99%
-
Net Worth 0 -37,039 -14,497 16,109 53,965 69,352 73,213 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 0 -37,039 -14,497 16,109 53,965 69,352 73,213 -
NOSH 80,434 80,520 80,540 80,548 80,545 80,642 80,454 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.32% -23.80% -75.89% -21.17% -14.26% 2.28% 14.61% -
ROE 0.00% 0.00% 0.00% -83.90% -26.81% -2.53% 21.78% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 55.64 52.52 69.28 69.57 111.39 129.71 175.61 -17.41%
EPS 3.00 -12.48 -52.56 -20.88 -17.96 -2.18 19.82 -26.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.46 -0.18 0.20 0.67 0.86 0.91 -
Adjusted Per Share Value based on latest NOSH - 80,416
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 37.04 35.01 46.19 46.39 74.27 86.59 116.96 -17.42%
EPS 2.00 -8.32 -35.04 -11.19 -11.98 -1.46 13.20 -26.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.3066 -0.12 0.1334 0.4467 0.5741 0.6061 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.065 0.06 0.09 0.11 0.69 0.66 1.20 -
P/RPS 0.12 0.11 0.13 0.16 0.62 0.51 0.68 -25.08%
P/EPS 2.17 -0.48 -0.17 -0.66 -3.84 -30.28 6.05 -15.69%
EY 46.10 -207.94 -584.00 -152.55 -26.03 -3.30 16.52 18.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.55 1.03 0.77 1.32 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 24/08/11 26/08/10 27/08/09 28/08/08 29/08/07 -
Price 0.065 0.06 0.065 0.07 0.68 0.68 1.38 -
P/RPS 0.12 0.11 0.09 0.10 0.61 0.52 0.79 -26.93%
P/EPS 2.17 -0.48 -0.12 -0.42 -3.79 -31.19 6.96 -17.63%
EY 46.10 -207.94 -808.62 -239.71 -26.41 -3.21 14.36 21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.35 1.01 0.79 1.52 -

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