[HAISAN] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -192.27%
YoY- -122.31%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 9,222 17,148 12,800 10,587 11,880 10,554 6,065 7.23%
PBT 1,426 1,030 244 449 1,915 1,986 1,649 -2.39%
Tax -516 -438 7 -807 -310 -806 -258 12.24%
NP 910 592 251 -358 1,605 1,180 1,391 -6.82%
-
NP to SH 35 200 251 -358 1,605 1,180 1,391 -45.85%
-
Tax Rate 36.19% 42.52% -2.87% 179.73% 16.19% 40.58% 15.65% -
Total Cost 8,312 16,556 12,549 10,945 10,275 9,374 4,674 10.06%
-
Net Worth 73,319 65,346 40,961 40,000 39,955 61,599 44,330 8.74%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 1,997 1,999 1,477 -
Div Payout % - - - - 124.47% 169.49% 106.23% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 73,319 65,346 40,961 40,000 39,955 61,599 44,330 8.74%
NOSH 82,380 83,777 40,961 40,000 39,955 39,999 29,553 18.62%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.87% 3.45% 1.96% -3.38% 13.51% 11.18% 22.93% -
ROE 0.05% 0.31% 0.61% -0.90% 4.02% 1.92% 3.14% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.19 20.47 31.25 26.47 29.73 26.39 20.52 -9.60%
EPS 0.04 0.24 0.61 -0.90 4.01 2.95 4.09 -53.73%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 0.89 0.78 1.00 1.00 1.00 1.54 1.50 -8.32%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.63 14.20 10.60 8.76 9.83 8.74 5.02 7.22%
EPS 0.03 0.17 0.21 -0.30 1.33 0.98 1.15 -45.52%
DPS 0.00 0.00 0.00 0.00 1.65 1.66 1.22 -
NAPS 0.6069 0.5409 0.3391 0.3311 0.3308 0.5099 0.367 8.74%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.64 0.93 1.80 1.95 1.94 1.94 0.00 -
P/RPS 5.72 4.54 5.76 7.37 6.52 7.35 0.00 -
P/EPS 1,506.39 389.57 293.75 -217.88 48.30 65.76 0.00 -
EY 0.07 0.26 0.34 -0.46 2.07 1.52 0.00 -
DY 0.00 0.00 0.00 0.00 2.58 2.58 0.00 -
P/NAPS 0.72 1.19 1.80 1.95 1.94 1.26 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 25/02/05 27/02/04 25/02/03 26/02/02 23/02/01 -
Price 0.65 0.86 0.75 1.94 1.97 1.80 1.23 -
P/RPS 5.81 4.20 2.40 7.33 6.63 6.82 5.99 -0.50%
P/EPS 1,529.93 360.24 122.40 -216.76 49.04 61.02 26.13 96.99%
EY 0.07 0.28 0.82 -0.46 2.04 1.64 3.83 -48.66%
DY 0.00 0.00 0.00 0.00 2.54 2.78 4.07 -
P/NAPS 0.73 1.10 0.75 1.94 1.97 1.17 0.82 -1.91%

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