[HAISAN] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -1943.9%
YoY- -120.6%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 13,096 15,145 22,227 26,725 43,994 19,650 13,139 -0.05%
PBT -12,433 -15,494 -2,487 521 7,280 1,454 1,011 -
Tax 29 13,625 -527 -472 -1,242 -499 -258 -
NP -12,404 -1,869 -3,014 49 6,038 955 753 -
-
NP to SH -12,398 -2,123 -3,333 -838 4,067 650 522 -
-
Tax Rate - - - 90.60% 17.06% 34.32% 25.52% -
Total Cost 25,500 17,014 25,241 26,676 37,956 18,695 12,386 12.78%
-
Net Worth -14,500 16,083 53,939 69,296 73,141 66,666 61,461 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth -14,500 16,083 53,939 69,296 73,141 66,666 61,461 -
NOSH 80,558 80,416 80,507 80,576 80,375 83,333 84,193 -0.73%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -94.72% -12.34% -13.56% 0.18% 13.72% 4.86% 5.73% -
ROE 0.00% -13.20% -6.18% -1.21% 5.56% 0.97% 0.85% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 16.26 18.83 27.61 33.17 54.74 23.58 15.61 0.68%
EPS -15.39 -3.27 -4.14 -1.04 5.06 0.78 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.18 0.20 0.67 0.86 0.91 0.80 0.73 -
Adjusted Per Share Value based on latest NOSH - 80,576
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.84 12.54 18.40 22.12 36.42 16.27 10.88 -0.06%
EPS -10.26 -1.76 -2.76 -0.69 3.37 0.54 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.12 0.1331 0.4465 0.5736 0.6055 0.5519 0.5088 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.09 0.11 0.69 0.66 1.20 0.76 0.89 -
P/RPS 0.55 0.58 2.50 1.99 2.19 3.22 5.70 -32.26%
P/EPS -0.58 -4.17 -16.67 -63.46 23.72 97.44 143.55 -
EY -171.00 -24.00 -6.00 -1.58 4.22 1.03 0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.55 1.03 0.77 1.32 0.95 1.22 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 26/08/10 27/08/09 28/08/08 29/08/07 28/08/06 30/08/05 -
Price 0.065 0.07 0.68 0.68 1.38 0.74 0.81 -
P/RPS 0.40 0.37 2.46 2.05 2.52 3.14 5.19 -34.75%
P/EPS -0.42 -2.65 -16.43 -65.38 27.27 94.87 130.65 -
EY -236.77 -37.71 -6.09 -1.53 3.67 1.05 0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 1.01 0.79 1.52 0.93 1.11 -

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