[HAISAN] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -3.75%
YoY- 154.8%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 102,386 98,032 79,354 54,241 42,452 42,164 39,260 17.30%
PBT -2,535 14,508 4,076 4,528 2,988 3,413 5,711 -
Tax -1,270 -2,277 -1,311 -1,091 -1,758 -1,074 -1,943 -6.83%
NP -3,805 12,231 2,765 3,437 1,230 2,339 3,768 -
-
NP to SH -8,296 8,700 1,787 3,134 1,230 2,339 3,768 -
-
Tax Rate - 15.69% 32.16% 24.09% 58.84% 31.47% 34.02% -
Total Cost 106,191 85,801 76,589 50,804 41,222 39,825 35,492 20.02%
-
Net Worth 69,296 73,141 66,666 61,461 60,799 65,199 62,888 1.62%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - 1,997 1,999 -
Div Payout % - - - - - 85.41% 53.08% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 69,296 73,141 66,666 61,461 60,799 65,199 62,888 1.62%
NOSH 80,576 80,375 83,333 84,193 39,999 40,000 40,056 12.34%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -3.72% 12.48% 3.48% 6.34% 2.90% 5.55% 9.60% -
ROE -11.97% 11.89% 2.68% 5.10% 2.02% 3.59% 5.99% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 127.07 121.97 95.22 64.42 106.13 105.41 98.01 4.41%
EPS -10.30 10.82 2.14 3.72 3.08 5.85 9.41 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 0.86 0.91 0.80 0.73 1.52 1.63 1.57 -9.53%
Adjusted Per Share Value based on latest NOSH - 84,193
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 84.76 81.15 65.69 44.90 35.14 34.90 32.50 17.30%
EPS -6.87 7.20 1.48 2.59 1.02 1.94 3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 1.65 1.66 -
NAPS 0.5736 0.6055 0.5519 0.5088 0.5033 0.5397 0.5206 1.62%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.66 1.20 0.76 0.89 1.94 2.00 2.02 -
P/RPS 0.52 0.98 0.80 1.38 1.83 1.90 2.06 -20.48%
P/EPS -6.41 11.09 35.44 23.91 63.09 34.20 21.47 -
EY -15.60 9.02 2.82 4.18 1.59 2.92 4.66 -
DY 0.00 0.00 0.00 0.00 0.00 2.50 2.48 -
P/NAPS 0.77 1.32 0.95 1.22 1.28 1.23 1.29 -8.23%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 29/08/07 28/08/06 30/08/05 26/08/04 27/08/03 28/08/02 -
Price 0.68 1.38 0.74 0.81 1.84 1.95 2.09 -
P/RPS 0.54 1.13 0.78 1.26 1.73 1.85 2.13 -20.42%
P/EPS -6.60 12.75 34.51 21.76 59.84 33.35 22.22 -
EY -15.14 7.84 2.90 4.60 1.67 3.00 4.50 -
DY 0.00 0.00 0.00 0.00 0.00 2.56 2.39 -
P/NAPS 0.79 1.52 0.93 1.11 1.21 1.20 1.33 -8.30%

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