[HAISAN] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 14.54%
YoY- -297.73%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 11,265 13,096 15,145 22,227 26,725 43,994 19,650 -8.84%
PBT -2,815 -12,433 -15,494 -2,487 521 7,280 1,454 -
Tax 32 29 13,625 -527 -472 -1,242 -499 -
NP -2,783 -12,404 -1,869 -3,014 49 6,038 955 -
-
NP to SH -2,779 -12,398 -2,123 -3,333 -838 4,067 650 -
-
Tax Rate - - - - 90.60% 17.06% 34.32% -
Total Cost 14,048 25,500 17,014 25,241 26,676 37,956 18,695 -4.64%
-
Net Worth -37,097 -14,500 16,083 53,939 69,296 73,141 66,666 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth -37,097 -14,500 16,083 53,939 69,296 73,141 66,666 -
NOSH 80,646 80,558 80,416 80,507 80,576 80,375 83,333 -0.54%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -24.70% -94.72% -12.34% -13.56% 0.18% 13.72% 4.86% -
ROE 0.00% 0.00% -13.20% -6.18% -1.21% 5.56% 0.97% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 13.97 16.26 18.83 27.61 33.17 54.74 23.58 -8.34%
EPS -3.45 -15.39 -3.27 -4.14 -1.04 5.06 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.46 -0.18 0.20 0.67 0.86 0.91 0.80 -
Adjusted Per Share Value based on latest NOSH - 80,507
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.33 10.84 12.54 18.40 22.12 36.42 16.27 -8.84%
EPS -2.30 -10.26 -1.76 -2.76 -0.69 3.37 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3071 -0.12 0.1331 0.4465 0.5736 0.6055 0.5519 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.06 0.09 0.11 0.69 0.66 1.20 0.76 -
P/RPS 0.43 0.55 0.58 2.50 1.99 2.19 3.22 -28.48%
P/EPS -1.74 -0.58 -4.17 -16.67 -63.46 23.72 97.44 -
EY -57.43 -171.00 -24.00 -6.00 -1.58 4.22 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.55 1.03 0.77 1.32 0.95 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 26/08/10 27/08/09 28/08/08 29/08/07 28/08/06 -
Price 0.06 0.065 0.07 0.68 0.68 1.38 0.74 -
P/RPS 0.43 0.40 0.37 2.46 2.05 2.52 3.14 -28.18%
P/EPS -1.74 -0.42 -2.65 -16.43 -65.38 27.27 94.87 -
EY -57.43 -236.77 -37.71 -6.09 -1.53 3.67 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.35 1.01 0.79 1.52 0.93 -

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