[HAISAN] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -45.23%
YoY- -491.73%
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 28,332 36,540 39,638 40,438 53,556 64,778 56,261 -10.79%
PBT -8,973 -4,302 1,007 -30,166 -32,065 -27,071 -38,922 -21.68%
Tax -444 -307 136 -2,747 591 -3,618 4,190 -
NP -9,417 -4,609 1,143 -32,913 -31,474 -30,689 -34,732 -19.54%
-
NP to SH -9,408 -4,595 1,173 -32,892 -31,459 -30,820 -36,669 -20.27%
-
Tax Rate - - -13.51% - - - - -
Total Cost 37,749 41,149 38,495 73,351 85,030 95,467 90,993 -13.63%
-
Net Worth -80,812 -65,275 -66,881 -66,847 -32,217 6,414 24,164 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth -80,812 -65,275 -66,881 -66,847 -32,217 6,414 24,164 -
NOSH 120,615 112,543 80,580 80,539 80,544 80,175 80,547 6.95%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -33.24% -12.61% 2.88% -81.39% -58.77% -47.38% -61.73% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -480.51% -151.75% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.49 32.47 49.19 50.21 66.49 80.80 69.85 -16.60%
EPS -7.80 -4.08 1.46 -40.84 -39.06 -33.83 -47.93 -26.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.67 -0.58 -0.83 -0.83 -0.40 0.08 0.30 -
Adjusted Per Share Value based on latest NOSH - 112,416
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.45 30.25 32.81 33.48 44.33 53.62 46.57 -10.80%
EPS -7.79 -3.80 0.97 -27.23 -26.04 -25.51 -30.36 -20.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.669 -0.5404 -0.5537 -0.5534 -0.2667 0.0531 0.20 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.065 0.065 0.065 0.06 0.06 0.08 0.65 -
P/RPS 0.28 0.20 0.13 0.12 0.09 0.10 0.93 -18.12%
P/EPS -0.83 -1.59 4.47 -0.15 -0.15 -0.21 -1.43 -8.66%
EY -120.00 -62.81 22.40 -680.66 -650.96 -480.51 -70.04 9.38%
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 1.00 2.17 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.065 0.065 0.065 0.065 0.06 0.10 0.68 -
P/RPS 0.28 0.20 0.13 0.13 0.09 0.12 0.97 -18.69%
P/EPS -0.83 -1.59 4.47 -0.16 -0.15 -0.26 -1.49 -9.28%
EY -120.00 -62.81 22.40 -628.30 -650.96 -384.41 -66.95 10.20%
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 1.25 2.27 -

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