[HAISAN] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 243.98%
YoY- -55.86%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 44,858 52,300 70,643 41,284 30,166 22,254 20,415 14.00%
PBT -5,482 2,011 11,499 1,822 3,145 1,749 -96 96.11%
Tax -914 -816 -1,178 -533 -769 -549 -335 18.19%
NP -6,396 1,195 10,321 1,289 2,376 1,200 -431 56.69%
-
NP to SH -7,233 -879 7,973 915 2,073 1,200 -431 59.93%
-
Tax Rate - 40.58% 10.24% 29.25% 24.45% 31.39% - -
Total Cost 51,254 51,105 60,322 39,995 27,790 21,054 20,846 16.16%
-
Net Worth 53,965 69,352 73,213 67,155 62,020 60,799 65,049 -3.06%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 53,965 69,352 73,213 67,155 62,020 60,799 65,049 -3.06%
NOSH 80,545 80,642 80,454 83,944 84,959 40,000 39,907 12.40%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -14.26% 2.28% 14.61% 3.12% 7.88% 5.39% -2.11% -
ROE -13.40% -1.27% 10.89% 1.36% 3.34% 1.97% -0.66% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 55.69 64.85 87.81 49.18 35.51 55.64 51.16 1.42%
EPS -8.98 -1.09 9.91 1.09 2.44 3.00 -1.08 42.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.86 0.91 0.80 0.73 1.52 1.63 -13.76%
Adjusted Per Share Value based on latest NOSH - 83,333
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 37.13 43.29 58.48 34.18 24.97 18.42 16.90 14.00%
EPS -5.99 -0.73 6.60 0.76 1.72 0.99 -0.36 59.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4467 0.5741 0.6061 0.5559 0.5134 0.5033 0.5385 -3.06%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.69 0.66 1.20 0.76 0.89 1.94 2.00 -
P/RPS 1.24 1.02 1.37 1.55 2.51 3.49 3.91 -17.40%
P/EPS -7.68 -60.55 12.11 69.72 36.48 64.67 -185.19 -41.13%
EY -13.01 -1.65 8.26 1.43 2.74 1.55 -0.54 69.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.77 1.32 0.95 1.22 1.28 1.23 -2.91%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 29/08/07 28/08/06 30/08/05 26/08/04 27/08/03 -
Price 0.68 0.68 1.38 0.74 0.81 1.84 1.95 -
P/RPS 1.22 1.05 1.57 1.50 2.28 3.31 3.81 -17.27%
P/EPS -7.57 -62.39 13.93 67.89 33.20 61.33 -180.56 -41.03%
EY -13.21 -1.60 7.18 1.47 3.01 1.63 -0.55 69.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.79 1.52 0.93 1.11 1.21 1.20 -2.82%

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