[HAISAN] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 71.45%
YoY- 74.4%
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 28,036 39,284 43,864 39,516 59,220 51,488 90,524 -17.73%
PBT -9,372 84 -7,144 -9,124 -35,192 -21,368 -11,980 -4.00%
Tax -72 128 128 128 116 5,116 -1,548 -40.01%
NP -9,444 212 -7,016 -8,996 -35,076 -16,252 -13,528 -5.81%
-
NP to SH -9,436 220 -6,992 -8,980 -35,072 -18,540 -15,600 -8.03%
-
Tax Rate - -152.38% - - - - - -
Total Cost 37,480 39,072 50,880 48,512 94,296 67,740 104,052 -15.64%
-
Net Worth -72,214 -59,400 -69,275 -35,367 -3,220 18,540 58,822 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth -72,214 -59,400 -69,275 -35,367 -3,220 18,540 58,822 -
NOSH 120,357 109,999 80,552 80,379 80,514 80,608 80,578 6.91%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -33.69% 0.54% -15.99% -22.77% -59.23% -31.56% -14.94% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -100.00% -26.52% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 23.29 35.71 54.45 49.16 73.55 63.87 112.34 -23.05%
EPS -7.84 0.20 -8.68 -11.16 -43.56 -28.68 -19.36 -13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.60 -0.54 -0.86 -0.44 -0.04 0.23 0.73 -
Adjusted Per Share Value based on latest NOSH - 80,379
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 23.21 32.52 36.31 32.71 49.02 42.62 74.94 -17.73%
EPS -7.81 0.18 -5.79 -7.43 -29.03 -15.35 -12.91 -8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5978 -0.4917 -0.5735 -0.2928 -0.0267 0.1535 0.4869 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.065 0.065 0.065 0.06 0.09 0.60 0.64 -
P/RPS 0.28 0.18 0.12 0.12 0.12 0.94 0.57 -11.16%
P/EPS -0.83 32.50 -0.75 -0.54 -0.21 -2.61 -3.31 -20.58%
EY -120.62 3.08 -133.54 -186.20 -484.00 -38.33 -30.25 25.91%
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 0.00 2.61 0.88 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 31/05/13 30/05/12 31/05/11 27/05/10 28/05/09 -
Price 0.065 0.065 0.065 0.06 0.08 0.17 0.58 -
P/RPS 0.28 0.18 0.12 0.12 0.11 0.27 0.52 -9.79%
P/EPS -0.83 32.50 -0.75 -0.54 -0.18 -0.74 -3.00 -19.26%
EY -120.62 3.08 -133.54 -186.20 -544.50 -135.29 -33.38 23.86%
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 0.00 0.74 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