[HAISAN] YoY Quarter Result on 31-Mar-2013 [#1]

Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 51.5%
YoY- 22.14%
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 7,805 7,009 9,821 10,966 9,879 14,805 12,872 -7.99%
PBT -2,620 -2,343 21 -1,786 -2,281 -8,798 -5,342 -11.18%
Tax 31 -18 32 32 32 29 1,279 -46.17%
NP -2,589 -2,361 53 -1,754 -2,249 -8,769 -4,063 -7.22%
-
NP to SH -2,587 -2,359 55 -1,748 -2,245 -8,768 -4,635 -9.25%
-
Tax Rate - - -152.38% - - - - -
Total Cost 10,394 9,370 9,768 12,720 12,128 23,574 16,935 -7.80%
-
Net Worth -83,024 -72,214 -59,400 -69,275 -35,367 -3,220 18,540 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth -83,024 -72,214 -59,400 -69,275 -35,367 -3,220 18,540 -
NOSH 120,325 120,357 109,999 80,552 80,379 80,514 80,608 6.89%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -33.17% -33.69% 0.54% -15.99% -22.77% -59.23% -31.56% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.49 5.82 8.93 13.61 12.29 18.39 15.97 -13.92%
EPS -2.15 -1.96 0.05 -2.17 -2.79 -10.89 -7.17 -18.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.69 -0.60 -0.54 -0.86 -0.44 -0.04 0.23 -
Adjusted Per Share Value based on latest NOSH - 80,552
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.46 5.80 8.13 9.08 8.18 12.26 10.66 -8.00%
EPS -2.14 -1.95 0.05 -1.45 -1.86 -7.26 -3.84 -9.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6873 -0.5978 -0.4917 -0.5735 -0.2928 -0.0267 0.1535 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.065 0.065 0.065 0.065 0.06 0.09 0.60 -
P/RPS 1.00 1.12 0.73 0.48 0.49 0.49 3.76 -19.79%
P/EPS -3.02 -3.32 130.00 -3.00 -2.15 -0.83 -10.43 -18.64%
EY -33.08 -30.15 0.77 -33.38 -46.55 -121.00 -9.58 22.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 2.61 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 30/05/14 31/05/13 30/05/12 31/05/11 27/05/10 -
Price 0.065 0.065 0.065 0.065 0.06 0.08 0.17 -
P/RPS 1.00 1.12 0.73 0.48 0.49 0.44 1.06 -0.96%
P/EPS -3.02 -3.32 130.00 -3.00 -2.15 -0.73 -2.96 0.33%
EY -33.08 -30.15 0.77 -33.38 -46.55 -136.13 -33.82 -0.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.74 -

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