[HAISAN] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 104.12%
YoY- 771.37%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 28,017 44,858 52,300 70,643 41,284 30,166 22,254 3.91%
PBT -32,707 -5,482 2,011 11,499 1,822 3,145 1,749 -
Tax 26,775 -914 -816 -1,178 -533 -769 -549 -
NP -5,932 -6,396 1,195 10,321 1,289 2,376 1,200 -
-
NP to SH -6,758 -7,233 -879 7,973 915 2,073 1,200 -
-
Tax Rate - - 40.58% 10.24% 29.25% 24.45% 31.39% -
Total Cost 33,949 51,254 51,105 60,322 39,995 27,790 21,054 8.28%
-
Net Worth 16,109 53,965 69,352 73,213 67,155 62,020 60,799 -19.84%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 16,109 53,965 69,352 73,213 67,155 62,020 60,799 -19.84%
NOSH 80,548 80,545 80,642 80,454 83,944 84,959 40,000 12.36%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -21.17% -14.26% 2.28% 14.61% 3.12% 7.88% 5.39% -
ROE -41.95% -13.40% -1.27% 10.89% 1.36% 3.34% 1.97% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 34.78 55.69 64.85 87.81 49.18 35.51 55.64 -7.52%
EPS -10.44 -8.98 -1.09 9.91 1.09 2.44 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.67 0.86 0.91 0.80 0.73 1.52 -28.67%
Adjusted Per Share Value based on latest NOSH - 80,375
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 23.19 37.13 43.29 58.48 34.18 24.97 18.42 3.91%
EPS -5.59 -5.99 -0.73 6.60 0.76 1.72 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1334 0.4467 0.5741 0.6061 0.5559 0.5134 0.5033 -19.84%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.11 0.69 0.66 1.20 0.76 0.89 1.94 -
P/RPS 0.32 1.24 1.02 1.37 1.55 2.51 3.49 -32.83%
P/EPS -1.31 -7.68 -60.55 12.11 69.72 36.48 64.67 -
EY -76.27 -13.01 -1.65 8.26 1.43 2.74 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.03 0.77 1.32 0.95 1.22 1.28 -13.12%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 29/08/07 28/08/06 30/08/05 26/08/04 -
Price 0.07 0.68 0.68 1.38 0.74 0.81 1.84 -
P/RPS 0.20 1.22 1.05 1.57 1.50 2.28 3.31 -37.34%
P/EPS -0.83 -7.57 -62.39 13.93 67.89 33.20 61.33 -
EY -119.86 -13.21 -1.60 7.18 1.47 3.01 1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 1.01 0.79 1.52 0.93 1.11 1.21 -18.66%

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