[HAISAN] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 93.35%
YoY- -101.69%
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 79,268 68,117 44,705 40,034 37,957 33,566 31,204 16.80%
PBT 4,540 5,822 3,850 925 4,928 7,014 9,389 -11.40%
Tax -1,488 -1,478 -1,170 -982 -1,545 -2,125 -3,004 -11.04%
NP 3,052 4,344 2,680 -57 3,382 4,889 6,385 -11.57%
-
NP to SH 2,142 3,658 2,680 -57 3,382 4,889 6,385 -16.63%
-
Tax Rate 32.78% 25.39% 30.39% 106.16% 31.35% 30.30% 31.99% -
Total Cost 76,216 63,773 42,025 40,091 34,574 28,677 24,818 20.55%
-
Net Worth 66,611 60,790 61,260 62,936 64,025 61,983 46,144 6.30%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 66,611 60,790 61,260 62,936 64,025 61,983 46,144 6.30%
NOSH 83,264 84,430 40,039 39,090 40,015 39,989 29,579 18.81%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.85% 6.38% 5.99% -0.14% 8.91% 14.57% 20.46% -
ROE 3.22% 6.02% 4.37% -0.09% 5.28% 7.89% 13.84% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 95.20 80.68 111.65 102.41 94.86 83.94 105.49 -1.69%
EPS 2.57 4.33 6.69 -0.15 8.45 12.23 21.59 -29.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.72 1.53 1.61 1.60 1.55 1.56 -10.52%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 65.62 56.39 37.01 33.14 31.42 27.79 25.83 16.80%
EPS 1.77 3.03 2.22 -0.05 2.80 4.05 5.29 -16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5514 0.5032 0.5071 0.521 0.53 0.5131 0.382 6.30%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - -
Price 0.77 0.93 1.75 1.92 1.99 1.20 0.00 -
P/RPS 0.81 1.15 1.57 1.87 2.10 1.43 0.00 -
P/EPS 29.92 21.46 26.15 -1,309.09 23.54 9.81 0.00 -
EY 3.34 4.66 3.82 -0.08 4.25 10.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.29 1.14 1.19 1.24 0.77 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 25/11/05 18/11/04 28/11/03 27/11/02 23/11/01 10/01/01 -
Price 0.73 0.94 1.66 2.02 2.02 1.62 0.00 -
P/RPS 0.77 1.17 1.49 1.97 2.13 1.93 0.00 -
P/EPS 28.37 21.69 24.80 -1,377.27 23.90 13.25 0.00 -
EY 3.53 4.61 4.03 -0.07 4.18 7.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.31 1.08 1.25 1.26 1.05 0.00 -

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