[HAISAN] YoY Quarter Result on 30-Sep-2001 [#3]

Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 15.59%
YoY- 7.99%
Quarter Report
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 11,275 9,611 9,869 10,107 7,279 0 -100.00%
PBT 1,139 790 1,594 1,623 1,869 0 -100.00%
Tax -329 -402 -429 -407 -743 0 -100.00%
NP 810 388 1,165 1,216 1,126 0 -100.00%
-
NP to SH 810 388 1,165 1,216 1,126 0 -100.00%
-
Tax Rate 28.88% 50.89% 26.91% 25.08% 39.75% - -
Total Cost 10,465 9,223 8,704 8,891 6,153 0 -100.00%
-
Net Worth 61,351 64,399 64,054 61,999 46,103 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 61,351 64,399 64,054 61,999 46,103 0 -100.00%
NOSH 40,099 39,999 40,034 40,000 29,553 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.18% 4.04% 11.80% 12.03% 15.47% 0.00% -
ROE 1.32% 0.60% 1.82% 1.96% 2.44% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 28.12 24.03 24.65 25.27 24.63 0.00 -100.00%
EPS 2.02 0.97 2.91 3.04 3.81 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.61 1.60 1.55 1.56 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 9.33 7.96 8.17 8.37 6.03 0.00 -100.00%
EPS 0.67 0.32 0.96 1.01 0.93 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5079 0.5331 0.5303 0.5132 0.3817 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 - - -
Price 1.75 1.92 1.99 1.20 0.00 0.00 -
P/RPS 6.22 7.99 8.07 4.75 0.00 0.00 -100.00%
P/EPS 86.63 197.94 68.38 39.47 0.00 0.00 -100.00%
EY 1.15 0.51 1.46 2.53 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.19 1.24 0.77 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 18/11/04 28/11/03 27/11/02 23/11/01 10/01/01 - -
Price 1.66 2.02 2.02 1.62 0.00 0.00 -
P/RPS 5.90 8.41 8.19 6.41 0.00 0.00 -100.00%
P/EPS 82.18 208.25 69.42 53.29 0.00 0.00 -100.00%
EY 1.22 0.48 1.44 1.88 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.25 1.26 1.05 0.00 0.00 -100.00%

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