[HAISAN] YoY TTM Result on 30-Jun-2012 [#2]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 37.7%
YoY- 63.65%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 30,913 36,680 41,668 50,177 64,662 61,202 95,250 -17.09%
PBT -6,294 -2,661 -23,480 -16,751 -40,586 -51,661 -14,580 -13.05%
Tax -409 596 2,001 841 -3,842 17,393 -2,249 -24.72%
NP -6,703 -2,065 -21,479 -15,910 -44,428 -34,268 -16,829 -14.21%
-
NP to SH -6,689 -2,045 -22,021 -15,895 -43,726 -36,194 -19,602 -16.39%
-
Tax Rate - - - - - - - -
Total Cost 37,616 38,745 63,147 66,087 109,090 95,470 112,079 -16.62%
-
Net Worth -74,742 -61,815 0 -37,097 -14,500 16,083 53,939 -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth -74,742 -61,815 0 -37,097 -14,500 16,083 53,939 -
NOSH 120,551 112,391 80,518 80,646 80,558 80,416 80,507 6.95%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -21.68% -5.63% -51.55% -31.71% -68.71% -55.99% -17.67% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -225.04% -36.34% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 25.64 32.64 51.75 62.22 80.27 76.11 118.31 -22.48%
EPS -5.55 -1.82 -27.35 -19.71 -54.28 -45.01 -24.35 -21.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.62 -0.55 0.00 -0.46 -0.18 0.20 0.67 -
Adjusted Per Share Value based on latest NOSH - 80,646
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 25.59 30.36 34.49 41.54 53.53 50.66 78.85 -17.09%
EPS -5.54 -1.69 -18.23 -13.16 -36.20 -29.96 -16.23 -16.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6187 -0.5117 0.00 -0.3071 -0.12 0.1331 0.4465 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.065 0.065 0.065 0.06 0.09 0.11 0.69 -
P/RPS 0.25 0.20 0.13 0.10 0.11 0.14 0.58 -13.08%
P/EPS -1.17 -3.57 -0.24 -0.30 -0.17 -0.24 -2.83 -13.68%
EY -85.36 -27.99 -420.75 -328.49 -603.09 -409.16 -35.29 15.85%
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 0.55 1.03 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 30/08/13 29/08/12 24/08/11 26/08/10 27/08/09 -
Price 0.065 0.065 0.065 0.06 0.065 0.07 0.68 -
P/RPS 0.25 0.20 0.13 0.10 0.08 0.09 0.57 -12.82%
P/EPS -1.17 -3.57 -0.24 -0.30 -0.12 -0.16 -2.79 -13.47%
EY -85.36 -27.99 -420.75 -328.49 -835.05 -642.97 -35.81 15.57%
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 0.35 1.01 -

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