[HAISAN] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -20.7%
YoY- -213.2%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 38,834 44,750 42,290 55,802 56,034 89,716 104,600 -15.21%
PBT -4,162 3,174 -10,194 -42,462 -65,414 -10,964 4,022 -
Tax 128 -792 130 116 53,550 -1,828 -1,632 -
NP -4,034 2,382 -10,064 -42,346 -11,864 -12,792 2,390 -
-
NP to SH -4,026 2,410 -10,046 -42,332 -13,516 -14,466 -1,758 14.80%
-
Tax Rate - 24.95% - - - - 40.58% -
Total Cost 42,868 42,368 52,354 98,148 67,898 102,508 102,210 -13.47%
-
Net Worth -61,851 0 -37,039 -14,497 16,109 53,965 69,352 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth -61,851 0 -37,039 -14,497 16,109 53,965 69,352 -
NOSH 112,458 80,434 80,520 80,540 80,548 80,545 80,642 5.69%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -10.39% 5.32% -23.80% -75.89% -21.17% -14.26% 2.28% -
ROE 0.00% 0.00% 0.00% 0.00% -83.90% -26.81% -2.53% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 34.53 55.64 52.52 69.28 69.57 111.39 129.71 -19.78%
EPS -3.58 3.00 -12.48 -52.56 -20.88 -17.96 -2.18 8.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.55 0.00 -0.46 -0.18 0.20 0.67 0.86 -
Adjusted Per Share Value based on latest NOSH - 80,558
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 32.15 37.04 35.01 46.19 46.39 74.27 86.59 -15.21%
EPS -3.33 2.00 -8.32 -35.04 -11.19 -11.98 -1.46 14.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.512 0.00 -0.3066 -0.12 0.1334 0.4467 0.5741 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.065 0.065 0.06 0.09 0.11 0.69 0.66 -
P/RPS 0.19 0.12 0.11 0.13 0.16 0.62 0.51 -15.16%
P/EPS -1.82 2.17 -0.48 -0.17 -0.66 -3.84 -30.28 -37.39%
EY -55.08 46.10 -207.94 -584.00 -152.55 -26.03 -3.30 59.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.55 1.03 0.77 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 30/08/13 29/08/12 24/08/11 26/08/10 27/08/09 28/08/08 -
Price 0.065 0.065 0.06 0.065 0.07 0.68 0.68 -
P/RPS 0.19 0.12 0.11 0.09 0.10 0.61 0.52 -15.44%
P/EPS -1.82 2.17 -0.48 -0.12 -0.42 -3.79 -31.19 -37.70%
EY -55.08 46.10 -207.94 -808.62 -239.71 -26.41 -3.21 60.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.35 1.01 0.79 -

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