[HAISAN] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -57.18%
YoY- -438.76%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 20,492 27,870 32,346 30,804 36,565 49,794 65,934 -17.69%
PBT -6,387 -3,092 1,275 -24,586 -19,215 -9,922 -9,778 -6.84%
Tax -273 -78 -362 -77 -467 -131 -1,024 -19.76%
NP -6,660 -3,170 913 -24,663 -19,682 -10,053 -10,802 -7.74%
-
NP to SH -6,654 -3,164 934 -24,645 -19,670 -10,123 -11,666 -8.92%
-
Tax Rate - - 28.39% - - - - -
Total Cost 27,152 31,040 31,433 55,467 56,247 59,847 76,736 -15.89%
-
Net Worth -77,147 -64,180 -66,073 -74,655 0 12,077 49,145 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth -77,147 -64,180 -66,073 -74,655 0 12,077 49,145 -
NOSH 120,543 112,597 80,578 95,712 80,548 80,516 80,566 6.94%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -32.50% -11.37% 2.82% -80.06% -53.83% -20.19% -16.38% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -83.82% -23.74% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.00 24.75 40.14 32.18 45.39 61.84 81.84 -23.03%
EPS -5.52 -2.81 1.16 -30.60 -23.70 -12.57 -14.48 -14.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.64 -0.57 -0.82 -0.78 0.00 0.15 0.61 -
Adjusted Per Share Value based on latest NOSH - 112,843
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.96 23.07 26.78 25.50 30.27 41.22 54.58 -17.69%
EPS -5.51 -2.62 0.77 -20.40 -16.28 -8.38 -9.66 -8.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6386 -0.5313 -0.547 -0.618 0.00 0.10 0.4068 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.065 0.065 0.065 0.06 0.065 0.09 0.73 -
P/RPS 0.38 0.26 0.16 0.19 0.14 0.15 0.89 -13.21%
P/EPS -1.18 -2.31 5.61 -0.23 -0.27 -0.72 -5.04 -21.48%
EY -84.92 -43.23 17.83 -429.15 -375.69 -139.70 -19.84 27.40%
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 0.60 1.20 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 29/11/13 28/11/12 29/11/11 26/11/10 30/11/09 -
Price 0.065 0.065 0.065 0.06 0.06 0.08 0.61 -
P/RPS 0.38 0.26 0.16 0.19 0.13 0.13 0.75 -10.70%
P/EPS -1.18 -2.31 5.61 -0.23 -0.25 -0.64 -4.21 -19.09%
EY -84.92 -43.23 17.83 -429.15 -407.00 -157.16 -23.74 23.65%
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 0.53 1.00 -

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