[HAISAN] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 137.74%
YoY- 1368.42%
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 12,872 22,631 25,575 26,649 21,634 17,027 10,500 3.45%
PBT -5,342 -2,995 1,490 4,219 370 2,134 819 -
Tax 1,279 -387 -344 64 -34 -511 -263 -
NP -4,063 -3,382 1,146 4,283 336 1,623 556 -
-
NP to SH -4,635 -3,900 -41 3,906 266 1,551 556 -
-
Tax Rate - - 23.09% -1.52% 9.19% 23.95% 32.11% -
Total Cost 16,935 26,013 24,429 22,366 21,298 15,404 9,944 9.27%
-
Net Worth 18,540 58,822 72,159 75,548 65,668 63,411 60,399 -17.86%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 18,540 58,822 72,159 75,548 65,668 63,411 60,399 -17.86%
NOSH 80,608 80,578 81,999 80,370 83,125 85,690 40,000 12.38%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -31.56% -14.94% 4.48% 16.07% 1.55% 9.53% 5.30% -
ROE -25.00% -6.63% -0.06% 5.17% 0.41% 2.45% 0.92% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.97 28.09 31.19 33.16 26.03 19.87 26.25 -7.94%
EPS -7.17 -4.84 -0.05 4.86 0.32 1.81 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.73 0.88 0.94 0.79 0.74 1.51 -26.91%
Adjusted Per Share Value based on latest NOSH - 80,370
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.66 18.73 21.17 22.06 17.91 14.10 8.69 3.46%
EPS -3.84 -3.23 -0.03 3.23 0.22 1.28 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.4869 0.5974 0.6254 0.5436 0.5249 0.50 -17.85%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.60 0.64 0.90 0.84 0.79 1.01 1.85 -
P/RPS 3.76 2.28 2.89 2.53 3.04 5.08 7.05 -9.94%
P/EPS -10.43 -13.22 -1,800.00 17.28 246.88 55.80 133.09 -
EY -9.58 -7.56 -0.06 5.79 0.41 1.79 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 0.88 1.02 0.89 1.00 1.36 1.23 13.35%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 30/05/08 30/05/07 29/05/06 20/05/05 28/05/04 -
Price 0.17 0.58 0.71 1.34 0.73 0.90 1.82 -
P/RPS 1.06 2.07 2.28 4.04 2.80 4.53 6.93 -26.85%
P/EPS -2.96 -11.98 -1,420.00 27.57 228.13 49.72 130.94 -
EY -33.82 -8.34 -0.07 3.63 0.44 2.01 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.81 1.43 0.92 1.22 1.21 -7.86%

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