[HAISAN] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 15.83%
YoY- 145.35%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 43,994 19,650 13,139 11,754 9,539 9,395 7,247 35.04%
PBT 7,280 1,454 1,011 930 -1,304 1,080 1,574 29.06%
Tax -1,242 -499 -258 -286 -116 -371 -522 15.53%
NP 6,038 955 753 644 -1,420 709 1,052 33.78%
-
NP to SH 4,067 650 522 644 -1,420 709 1,052 25.26%
-
Tax Rate 17.06% 34.32% 25.52% 30.75% - 34.35% 33.16% -
Total Cost 37,956 18,695 12,386 11,110 10,959 8,686 6,195 35.25%
-
Net Worth 73,141 66,666 61,461 60,799 65,199 62,888 61,599 2.90%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 73,141 66,666 61,461 60,799 65,199 62,888 61,599 2.90%
NOSH 80,375 83,333 84,193 39,999 40,000 40,056 39,999 12.32%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 13.72% 4.86% 5.73% 5.48% -14.89% 7.55% 14.52% -
ROE 5.56% 0.97% 0.85% 1.06% -2.18% 1.13% 1.71% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 54.74 23.58 15.61 29.39 23.85 23.45 18.12 20.22%
EPS 5.06 0.78 0.62 1.61 -3.55 1.77 2.63 11.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.80 0.73 1.52 1.63 1.57 1.54 -8.39%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 36.42 16.27 10.88 9.73 7.90 7.78 6.00 35.04%
EPS 3.37 0.54 0.43 0.53 -1.18 0.59 0.87 25.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6055 0.5519 0.5088 0.5033 0.5397 0.5206 0.5099 2.90%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.20 0.76 0.89 1.94 2.00 2.02 1.17 -
P/RPS 2.19 3.22 5.70 6.60 8.39 8.61 6.46 -16.49%
P/EPS 23.72 97.44 143.55 120.50 -56.34 114.12 44.49 -9.94%
EY 4.22 1.03 0.70 0.83 -1.78 0.88 2.25 11.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.95 1.22 1.28 1.23 1.29 0.76 9.63%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 28/08/06 30/08/05 26/08/04 27/08/03 28/08/02 29/08/01 -
Price 1.38 0.74 0.81 1.84 1.95 2.09 1.39 -
P/RPS 2.52 3.14 5.19 6.26 8.18 8.91 7.67 -16.92%
P/EPS 27.27 94.87 130.65 114.29 -54.93 118.08 52.85 -10.43%
EY 3.67 1.05 0.77 0.88 -1.82 0.85 1.89 11.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.93 1.11 1.21 1.20 1.33 0.90 9.12%

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