[HAISAN] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -61.29%
YoY- -88.62%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 30,804 36,565 49,794 65,934 80,371 98,871 59,451 -10.37%
PBT -24,586 -19,215 -9,922 -9,778 63 16,106 3,405 -
Tax -77 -467 -131 -1,024 -2,465 -2,303 -1,116 -35.93%
NP -24,663 -19,682 -10,053 -10,802 -2,402 13,803 2,289 -
-
NP to SH -24,645 -19,670 -10,123 -11,666 -6,185 9,566 1,607 -
-
Tax Rate - - - - 3,912.70% 14.30% 32.78% -
Total Cost 55,467 56,247 59,847 76,736 82,773 85,068 57,162 -0.49%
-
Net Worth -74,655 0 12,077 49,145 66,843 74,017 66,611 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth -74,655 0 12,077 49,145 66,843 74,017 66,611 -
NOSH 95,712 80,548 80,516 80,566 80,533 80,454 83,264 2.34%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -80.06% -53.83% -20.19% -16.38% -2.99% 13.96% 3.85% -
ROE 0.00% 0.00% -83.82% -23.74% -9.25% 12.92% 2.41% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.18 45.39 61.84 81.84 99.80 122.89 71.40 -12.42%
EPS -30.60 -23.70 -12.57 -14.48 -7.68 11.89 1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.78 0.00 0.15 0.61 0.83 0.92 0.80 -
Adjusted Per Share Value based on latest NOSH - 80,600
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.50 30.27 41.22 54.58 66.53 81.85 49.21 -10.36%
EPS -20.40 -16.28 -8.38 -9.66 -5.12 7.92 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.618 0.00 0.10 0.4068 0.5533 0.6127 0.5514 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.06 0.065 0.09 0.73 0.72 1.20 0.77 -
P/RPS 0.19 0.14 0.15 0.89 0.72 0.98 1.08 -25.12%
P/EPS -0.23 -0.27 -0.72 -5.04 -9.38 10.09 39.90 -
EY -429.15 -375.69 -139.70 -19.84 -10.67 9.91 2.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.60 1.20 0.87 1.30 0.96 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 26/11/10 30/11/09 28/11/08 29/11/07 23/11/06 -
Price 0.06 0.06 0.08 0.61 0.67 0.90 0.73 -
P/RPS 0.19 0.13 0.13 0.75 0.67 0.73 1.02 -24.40%
P/EPS -0.23 -0.25 -0.64 -4.21 -8.72 7.57 37.82 -
EY -429.15 -407.00 -157.16 -23.74 -11.46 13.21 2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.53 1.00 0.81 0.98 0.91 -

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