[HAISAN] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 3.23%
YoY- -84.64%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 41,668 50,177 64,662 61,202 95,250 102,386 98,032 -13.27%
PBT -23,480 -16,751 -40,586 -51,661 -14,580 -2,535 14,508 -
Tax 2,001 841 -3,842 17,393 -2,249 -1,270 -2,277 -
NP -21,479 -15,910 -44,428 -34,268 -16,829 -3,805 12,231 -
-
NP to SH -22,021 -15,895 -43,726 -36,194 -19,602 -8,296 8,700 -
-
Tax Rate - - - - - - 15.69% -
Total Cost 63,147 66,087 109,090 95,470 112,079 106,191 85,801 -4.97%
-
Net Worth 0 -37,097 -14,500 16,083 53,939 69,296 73,141 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 0 -37,097 -14,500 16,083 53,939 69,296 73,141 -
NOSH 80,518 80,646 80,558 80,416 80,507 80,576 80,375 0.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -51.55% -31.71% -68.71% -55.99% -17.67% -3.72% 12.48% -
ROE 0.00% 0.00% 0.00% -225.04% -36.34% -11.97% 11.89% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 51.75 62.22 80.27 76.11 118.31 127.07 121.97 -13.30%
EPS -27.35 -19.71 -54.28 -45.01 -24.35 -10.30 10.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.46 -0.18 0.20 0.67 0.86 0.91 -
Adjusted Per Share Value based on latest NOSH - 80,416
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 34.49 41.54 53.53 50.66 78.85 84.76 81.15 -13.27%
EPS -18.23 -13.16 -36.20 -29.96 -16.23 -6.87 7.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.3071 -0.12 0.1331 0.4465 0.5736 0.6055 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.065 0.06 0.09 0.11 0.69 0.66 1.20 -
P/RPS 0.13 0.10 0.11 0.14 0.58 0.52 0.98 -28.56%
P/EPS -0.24 -0.30 -0.17 -0.24 -2.83 -6.41 11.09 -
EY -420.75 -328.49 -603.09 -409.16 -35.29 -15.60 9.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.55 1.03 0.77 1.32 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 24/08/11 26/08/10 27/08/09 28/08/08 29/08/07 -
Price 0.065 0.06 0.065 0.07 0.68 0.68 1.38 -
P/RPS 0.13 0.10 0.08 0.09 0.57 0.54 1.13 -30.23%
P/EPS -0.24 -0.30 -0.12 -0.16 -2.79 -6.60 12.75 -
EY -420.75 -328.49 -835.05 -642.97 -35.81 -15.14 7.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.35 1.01 0.79 1.52 -

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