[HAISAN] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -106.77%
YoY- -101.05%
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 59,220 51,488 90,524 102,300 106,596 86,536 68,108 -2.30%
PBT -35,192 -21,368 -11,980 5,960 16,876 1,480 8,536 -
Tax 116 5,116 -1,548 -1,376 256 -136 -2,044 -
NP -35,076 -16,252 -13,528 4,584 17,132 1,344 6,492 -
-
NP to SH -35,072 -18,540 -15,600 -164 15,624 1,064 6,204 -
-
Tax Rate - - - 23.09% -1.52% 9.19% 23.95% -
Total Cost 94,296 67,740 104,052 97,716 89,464 85,192 61,616 7.34%
-
Net Worth -3,220 18,540 58,822 72,159 75,548 65,668 63,411 -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth -3,220 18,540 58,822 72,159 75,548 65,668 63,411 -
NOSH 80,514 80,608 80,578 81,999 80,370 83,125 85,690 -1.03%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -59.23% -31.56% -14.94% 4.48% 16.07% 1.55% 9.53% -
ROE 0.00% -100.00% -26.52% -0.23% 20.68% 1.62% 9.78% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 73.55 63.87 112.34 124.76 132.63 104.10 79.48 -1.28%
EPS -43.56 -28.68 -19.36 -0.20 19.44 1.28 7.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.04 0.23 0.73 0.88 0.94 0.79 0.74 -
Adjusted Per Share Value based on latest NOSH - 81,999
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 49.02 42.62 74.94 84.69 88.24 71.64 56.38 -2.30%
EPS -29.03 -15.35 -12.91 -0.14 12.93 0.88 5.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0267 0.1535 0.4869 0.5974 0.6254 0.5436 0.5249 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.09 0.60 0.64 0.90 0.84 0.79 1.01 -
P/RPS 0.12 0.94 0.57 0.72 0.63 0.76 1.27 -32.49%
P/EPS -0.21 -2.61 -3.31 -450.00 4.32 61.72 13.95 -
EY -484.00 -38.33 -30.25 -0.22 23.14 1.62 7.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.61 0.88 1.02 0.89 1.00 1.36 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 27/05/10 28/05/09 30/05/08 30/05/07 29/05/06 20/05/05 -
Price 0.08 0.17 0.58 0.71 1.34 0.73 0.90 -
P/RPS 0.11 0.27 0.52 0.57 1.01 0.70 1.13 -32.16%
P/EPS -0.18 -0.74 -3.00 -355.00 6.89 57.03 12.43 -
EY -544.50 -135.29 -33.38 -0.28 14.51 1.75 8.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.74 0.79 0.81 1.43 0.92 1.22 -

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