[HAISAN] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -66.34%
YoY- -18.94%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 26,725 43,994 19,650 13,139 11,754 9,539 9,395 19.01%
PBT 521 7,280 1,454 1,011 930 -1,304 1,080 -11.43%
Tax -472 -1,242 -499 -258 -286 -116 -371 4.09%
NP 49 6,038 955 753 644 -1,420 709 -35.91%
-
NP to SH -838 4,067 650 522 644 -1,420 709 -
-
Tax Rate 90.60% 17.06% 34.32% 25.52% 30.75% - 34.35% -
Total Cost 26,676 37,956 18,695 12,386 11,110 10,959 8,686 20.54%
-
Net Worth 69,296 73,141 66,666 61,461 60,799 65,199 62,888 1.62%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 69,296 73,141 66,666 61,461 60,799 65,199 62,888 1.62%
NOSH 80,576 80,375 83,333 84,193 39,999 40,000 40,056 12.34%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.18% 13.72% 4.86% 5.73% 5.48% -14.89% 7.55% -
ROE -1.21% 5.56% 0.97% 0.85% 1.06% -2.18% 1.13% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 33.17 54.74 23.58 15.61 29.39 23.85 23.45 5.94%
EPS -1.04 5.06 0.78 0.62 1.61 -3.55 1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.91 0.80 0.73 1.52 1.63 1.57 -9.53%
Adjusted Per Share Value based on latest NOSH - 84,193
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 22.12 36.42 16.27 10.88 9.73 7.90 7.78 19.00%
EPS -0.69 3.37 0.54 0.43 0.53 -1.18 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5736 0.6055 0.5519 0.5088 0.5033 0.5397 0.5206 1.62%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.66 1.20 0.76 0.89 1.94 2.00 2.02 -
P/RPS 1.99 2.19 3.22 5.70 6.60 8.39 8.61 -21.64%
P/EPS -63.46 23.72 97.44 143.55 120.50 -56.34 114.12 -
EY -1.58 4.22 1.03 0.70 0.83 -1.78 0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.32 0.95 1.22 1.28 1.23 1.29 -8.23%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 29/08/07 28/08/06 30/08/05 26/08/04 27/08/03 28/08/02 -
Price 0.68 1.38 0.74 0.81 1.84 1.95 2.09 -
P/RPS 2.05 2.52 3.14 5.19 6.26 8.18 8.91 -21.70%
P/EPS -65.38 27.27 94.87 130.65 114.29 -54.93 118.08 -
EY -1.53 3.67 1.05 0.77 0.88 -1.82 0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.52 0.93 1.11 1.21 1.20 1.33 -8.30%

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