[HAISAN] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -243.58%
YoY- -300.28%
Quarter Report
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 19,650 13,139 11,754 9,539 9,395 7,247 0 -
PBT 1,454 1,011 930 -1,304 1,080 1,574 0 -
Tax -499 -258 -286 -116 -371 -522 0 -
NP 955 753 644 -1,420 709 1,052 0 -
-
NP to SH 650 522 644 -1,420 709 1,052 0 -
-
Tax Rate 34.32% 25.52% 30.75% - 34.35% 33.16% - -
Total Cost 18,695 12,386 11,110 10,959 8,686 6,195 0 -
-
Net Worth 66,666 61,461 60,799 65,199 62,888 61,599 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 66,666 61,461 60,799 65,199 62,888 61,599 0 -
NOSH 83,333 84,193 39,999 40,000 40,056 39,999 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.86% 5.73% 5.48% -14.89% 7.55% 14.52% 0.00% -
ROE 0.97% 0.85% 1.06% -2.18% 1.13% 1.71% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 23.58 15.61 29.39 23.85 23.45 18.12 0.00 -
EPS 0.78 0.62 1.61 -3.55 1.77 2.63 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.73 1.52 1.63 1.57 1.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 16.27 10.88 9.73 7.90 7.78 6.00 0.00 -
EPS 0.54 0.43 0.53 -1.18 0.59 0.87 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5519 0.5088 0.5033 0.5397 0.5206 0.5099 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 0.76 0.89 1.94 2.00 2.02 1.17 0.00 -
P/RPS 3.22 5.70 6.60 8.39 8.61 6.46 0.00 -
P/EPS 97.44 143.55 120.50 -56.34 114.12 44.49 0.00 -
EY 1.03 0.70 0.83 -1.78 0.88 2.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.22 1.28 1.23 1.29 0.76 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 26/08/04 27/08/03 28/08/02 29/08/01 - -
Price 0.74 0.81 1.84 1.95 2.09 1.39 0.00 -
P/RPS 3.14 5.19 6.26 8.18 8.91 7.67 0.00 -
P/EPS 94.87 130.65 114.29 -54.93 118.08 52.85 0.00 -
EY 1.05 0.77 0.88 -1.82 0.85 1.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.11 1.21 1.20 1.33 0.90 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