[HAISAN] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -76.12%
YoY- 49.17%
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 21,634 17,027 10,500 10,876 9,204 7,821 0 -
PBT 370 2,134 819 1,208 1,022 2,064 0 -
Tax -34 -511 -263 -219 -359 -665 0 -
NP 336 1,623 556 989 663 1,399 0 -
-
NP to SH 266 1,551 556 989 663 1,399 0 -
-
Tax Rate 9.19% 23.95% 32.11% 18.13% 35.13% 32.22% - -
Total Cost 21,298 15,404 9,944 9,887 8,541 6,422 0 -
-
Net Worth 65,668 63,411 60,399 66,867 62,705 44,665 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 65,668 63,411 60,399 66,867 62,705 44,665 0 -
NOSH 83,125 85,690 40,000 40,040 39,939 29,579 0 -
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.55% 9.53% 5.30% 9.09% 7.20% 17.89% 0.00% -
ROE 0.41% 2.45% 0.92% 1.48% 1.06% 3.13% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 26.03 19.87 26.25 27.16 23.04 26.44 0.00 -
EPS 0.32 1.81 1.39 2.47 1.66 3.50 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.74 1.51 1.67 1.57 1.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,040
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 17.91 14.10 8.69 9.00 7.62 6.47 0.00 -
EPS 0.22 1.28 0.46 0.82 0.55 1.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5436 0.5249 0.50 0.5535 0.5191 0.3697 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 0.79 1.01 1.85 1.95 2.10 1.15 0.00 -
P/RPS 3.04 5.08 7.05 7.18 9.11 4.35 0.00 -
P/EPS 246.88 55.80 133.09 78.95 126.51 24.32 0.00 -
EY 0.41 1.79 0.75 1.27 0.79 4.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.36 1.23 1.17 1.34 0.76 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 20/05/05 28/05/04 28/05/03 24/05/02 20/07/01 - -
Price 0.73 0.90 1.82 2.01 2.05 1.25 0.00 -
P/RPS 2.80 4.53 6.93 7.40 8.90 4.73 0.00 -
P/EPS 228.13 49.72 130.94 81.38 123.49 26.43 0.00 -
EY 0.44 2.01 0.76 1.23 0.81 3.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.22 1.21 1.20 1.31 0.83 0.00 -

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