[HAISAN] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 17.09%
YoY- -41.44%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 87,912 107,161 131,828 79,268 68,117 44,705 40,034 13.99%
PBT -13,037 84 21,474 4,540 5,822 3,850 925 -
Tax -1,365 -3,286 -3,070 -1,488 -1,478 -1,170 -982 5.63%
NP -14,402 -3,202 18,404 3,052 4,344 2,680 -57 151.22%
-
NP to SH -15,554 -8,246 12,754 2,142 3,658 2,680 -57 154.46%
-
Tax Rate - 3,911.90% 14.30% 32.78% 25.39% 30.39% 106.16% -
Total Cost 102,314 110,363 113,424 76,216 63,773 42,025 40,091 16.88%
-
Net Worth 49,145 66,843 74,017 66,611 60,790 61,260 62,936 -4.03%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 49,145 66,843 74,017 66,611 60,790 61,260 62,936 -4.03%
NOSH 80,566 80,533 80,454 83,264 84,430 40,039 39,090 12.79%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -16.38% -2.99% 13.96% 3.85% 6.38% 5.99% -0.14% -
ROE -31.65% -12.34% 17.23% 3.22% 6.02% 4.37% -0.09% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 109.12 133.06 163.85 95.20 80.68 111.65 102.41 1.06%
EPS -19.31 -10.24 15.85 2.57 4.33 6.69 -0.15 124.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.83 0.92 0.80 0.72 1.53 1.61 -14.92%
Adjusted Per Share Value based on latest NOSH - 82,380
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 72.77 88.71 109.13 65.62 56.39 37.01 33.14 13.99%
EPS -12.88 -6.83 10.56 1.77 3.03 2.22 -0.05 152.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4068 0.5533 0.6127 0.5514 0.5032 0.5071 0.521 -4.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.73 0.72 1.20 0.77 0.93 1.75 1.92 -
P/RPS 0.67 0.54 0.73 0.81 1.15 1.57 1.87 -15.71%
P/EPS -3.78 -7.03 7.57 29.92 21.46 26.15 -1,309.09 -62.23%
EY -26.45 -14.22 13.21 3.34 4.66 3.82 -0.08 162.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.87 1.30 0.96 1.29 1.14 1.19 0.13%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 29/11/07 23/11/06 25/11/05 18/11/04 28/11/03 -
Price 0.61 0.67 0.90 0.73 0.94 1.66 2.02 -
P/RPS 0.56 0.50 0.55 0.77 1.17 1.49 1.97 -18.89%
P/EPS -3.16 -6.54 5.68 28.37 21.69 24.80 -1,377.27 -63.64%
EY -31.65 -15.28 17.61 3.53 4.61 4.03 -0.07 176.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.81 0.98 0.91 1.31 1.08 1.25 -3.64%

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