[HAISAN] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -3760.0%
YoY- -267.05%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 15,751 13,790 19,417 22,375 21,145 27,901 28,017 -9.14%
PBT -3,748 -4,073 -2,081 1,587 -5,097 -21,231 -32,707 -30.28%
Tax -353 -38 64 -396 65 58 26,775 -
NP -4,101 -4,111 -2,017 1,191 -5,032 -21,173 -5,932 -5.96%
-
NP to SH -4,097 -4,107 -2,013 1,205 -5,023 -21,166 -6,758 -7.99%
-
Tax Rate - - - 24.95% - - - -
Total Cost 19,852 17,901 21,434 21,184 26,177 49,074 33,949 -8.54%
-
Net Worth -85,554 -74,672 -61,851 0 -37,039 -14,497 16,109 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth -85,554 -74,672 -61,851 0 -37,039 -14,497 16,109 -
NOSH 120,499 120,439 112,458 80,434 80,520 80,540 80,548 6.93%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -26.04% -29.81% -10.39% 5.32% -23.80% -75.89% -21.17% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -41.95% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.07 11.45 17.27 27.82 26.26 34.64 34.78 -15.03%
EPS -3.40 -3.41 -1.79 1.50 -6.24 -26.28 -10.44 -17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.71 -0.62 -0.55 0.00 -0.46 -0.18 0.20 -
Adjusted Per Share Value based on latest NOSH - 112,391
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.04 11.42 16.07 18.52 17.50 23.10 23.19 -9.14%
EPS -3.39 -3.40 -1.67 1.00 -4.16 -17.52 -5.59 -7.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7082 -0.6182 -0.512 0.00 -0.3066 -0.12 0.1334 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.065 0.065 0.065 0.065 0.06 0.09 0.11 -
P/RPS 0.50 0.57 0.38 0.23 0.23 0.26 0.32 7.71%
P/EPS -1.91 -1.91 -3.63 4.34 -0.96 -0.34 -1.31 6.48%
EY -52.31 -52.46 -27.54 23.05 -103.97 -292.00 -76.27 -6.08%
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 0.00 0.55 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 28/08/14 30/08/13 29/08/12 24/08/11 26/08/10 -
Price 0.065 0.065 0.065 0.065 0.06 0.065 0.07 -
P/RPS 0.50 0.57 0.38 0.23 0.23 0.19 0.20 16.48%
P/EPS -1.91 -1.91 -3.63 4.34 -0.96 -0.25 -0.83 14.88%
EY -52.31 -52.46 -27.54 23.05 -103.97 -404.31 -119.86 -12.89%
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 0.00 0.35 -

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