[HAISAN] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -603.64%
YoY- -164.66%
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 36,565 49,794 65,934 80,371 98,871 59,451 51,088 -5.41%
PBT -19,215 -9,922 -9,778 63 16,106 3,405 4,367 -
Tax -467 -131 -1,024 -2,465 -2,303 -1,116 -1,109 -13.41%
NP -19,682 -10,053 -10,802 -2,402 13,803 2,289 3,258 -
-
NP to SH -19,670 -10,123 -11,666 -6,185 9,566 1,607 2,744 -
-
Tax Rate - - - 3,912.70% 14.30% 32.78% 25.40% -
Total Cost 56,247 59,847 76,736 82,773 85,068 57,162 47,830 2.73%
-
Net Worth 0 12,077 49,145 66,843 74,017 66,611 60,790 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 0 12,077 49,145 66,843 74,017 66,611 60,790 -
NOSH 80,548 80,516 80,566 80,533 80,454 83,264 84,430 -0.78%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -53.83% -20.19% -16.38% -2.99% 13.96% 3.85% 6.38% -
ROE 0.00% -83.82% -23.74% -9.25% 12.92% 2.41% 4.51% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 45.39 61.84 81.84 99.80 122.89 71.40 60.51 -4.67%
EPS -23.70 -12.57 -14.48 -7.68 11.89 1.93 3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.15 0.61 0.83 0.92 0.80 0.72 -
Adjusted Per Share Value based on latest NOSH - 80,515
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 30.27 41.22 54.58 66.53 81.85 49.21 42.29 -5.41%
EPS -16.28 -8.38 -9.66 -5.12 7.92 1.33 2.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.10 0.4068 0.5533 0.6127 0.5514 0.5032 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.065 0.09 0.73 0.72 1.20 0.77 0.93 -
P/RPS 0.14 0.15 0.89 0.72 0.98 1.08 1.54 -32.93%
P/EPS -0.27 -0.72 -5.04 -9.38 10.09 39.90 28.62 -
EY -375.69 -139.70 -19.84 -10.67 9.91 2.51 3.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.60 1.20 0.87 1.30 0.96 1.29 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 26/11/10 30/11/09 28/11/08 29/11/07 23/11/06 25/11/05 -
Price 0.06 0.08 0.61 0.67 0.90 0.73 0.94 -
P/RPS 0.13 0.13 0.75 0.67 0.73 1.02 1.55 -33.82%
P/EPS -0.25 -0.64 -4.21 -8.72 7.57 37.82 28.92 -
EY -407.00 -157.16 -23.74 -11.46 13.21 2.64 3.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.53 1.00 0.81 0.98 0.91 1.31 -

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