[HAISAN] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 174.39%
YoY- 178.96%
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 102,300 106,596 86,536 68,108 42,000 43,504 36,816 18.55%
PBT 5,960 16,876 1,480 8,536 3,276 4,832 4,088 6.47%
Tax -1,376 256 -136 -2,044 -1,052 -876 -1,436 -0.70%
NP 4,584 17,132 1,344 6,492 2,224 3,956 2,652 9.54%
-
NP to SH -164 15,624 1,064 6,204 2,224 3,956 2,652 -
-
Tax Rate 23.09% -1.52% 9.19% 23.95% 32.11% 18.13% 35.13% -
Total Cost 97,716 89,464 85,192 61,616 39,776 39,548 34,164 19.12%
-
Net Worth 72,159 75,548 65,668 63,411 60,399 66,867 62,705 2.36%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 72,159 75,548 65,668 63,411 60,399 66,867 62,705 2.36%
NOSH 81,999 80,370 83,125 85,690 40,000 40,040 39,939 12.72%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.48% 16.07% 1.55% 9.53% 5.30% 9.09% 7.20% -
ROE -0.23% 20.68% 1.62% 9.78% 3.68% 5.92% 4.23% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 124.76 132.63 104.10 79.48 105.00 108.65 92.18 5.16%
EPS -0.20 19.44 1.28 7.24 5.56 9.88 6.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.94 0.79 0.74 1.51 1.67 1.57 -9.18%
Adjusted Per Share Value based on latest NOSH - 85,690
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 84.69 88.24 71.64 56.38 34.77 36.01 30.48 18.55%
EPS -0.14 12.93 0.88 5.14 1.84 3.27 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5974 0.6254 0.5436 0.5249 0.50 0.5535 0.5191 2.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.90 0.84 0.79 1.01 1.85 1.95 2.10 -
P/RPS 0.72 0.63 0.76 1.27 1.76 1.79 2.28 -17.46%
P/EPS -450.00 4.32 61.72 13.95 33.27 19.74 31.63 -
EY -0.22 23.14 1.62 7.17 3.01 5.07 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.89 1.00 1.36 1.23 1.17 1.34 -4.44%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 30/05/07 29/05/06 20/05/05 28/05/04 28/05/03 24/05/02 -
Price 0.71 1.34 0.73 0.90 1.82 2.01 2.05 -
P/RPS 0.57 1.01 0.70 1.13 1.73 1.85 2.22 -20.25%
P/EPS -355.00 6.89 57.03 12.43 32.73 20.34 30.87 -
EY -0.28 14.51 1.75 8.04 3.05 4.92 3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.43 0.92 1.22 1.21 1.20 1.31 -7.69%

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