[HAISAN] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -43.03%
YoY- -9.55%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 29,162 35,162 41,980 47,794 54,927 61,903 88,255 -16.84%
PBT -7,598 -3,360 -4,304 -37,434 -37,185 -49,571 -16,928 -12.49%
Tax -502 420 2,177 402 -3,279 17,237 -710 -5.61%
NP -8,100 -2,940 -2,127 -37,032 -40,464 -32,334 -17,638 -12.15%
-
NP to SH -8,086 -2,925 -2,670 -37,013 -40,514 -33,477 -18,729 -13.05%
-
Tax Rate - - - - - - - -
Total Cost 37,262 38,102 44,107 84,826 95,391 94,237 105,893 -15.97%
-
Net Worth -77,285 -64,320 -65,358 -80,888 0 12,067 49,166 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth -77,285 -64,320 -65,358 -80,888 0 12,067 49,166 -
NOSH 120,758 112,843 79,705 103,702 80,430 80,450 80,600 6.96%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -27.78% -8.36% -5.07% -77.48% -73.67% -52.23% -19.99% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -277.41% -38.09% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.15 31.16 52.67 46.09 68.29 76.95 109.50 -22.26%
EPS -6.70 -2.59 -3.35 -35.69 -50.37 -41.61 -23.24 -18.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.64 -0.57 -0.82 -0.78 0.00 0.15 0.61 -
Adjusted Per Share Value based on latest NOSH - 112,843
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.14 29.11 34.75 39.56 45.47 51.24 73.06 -16.84%
EPS -6.69 -2.42 -2.21 -30.64 -33.54 -27.71 -15.50 -13.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6398 -0.5325 -0.541 -0.6696 0.00 0.0999 0.407 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.065 0.065 0.065 0.06 0.065 0.09 0.73 -
P/RPS 0.27 0.21 0.12 0.13 0.10 0.12 0.67 -14.05%
P/EPS -0.97 -2.51 -1.94 -0.17 -0.13 -0.22 -3.14 -17.77%
EY -103.02 -39.88 -51.54 -594.86 -774.95 -462.36 -31.83 21.61%
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 0.60 1.20 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 29/11/13 28/11/12 29/11/11 26/11/10 30/11/09 -
Price 0.065 0.065 0.065 0.06 0.06 0.08 0.61 -
P/RPS 0.27 0.21 0.12 0.13 0.09 0.10 0.56 -11.44%
P/EPS -0.97 -2.51 -1.94 -0.17 -0.12 -0.19 -2.63 -15.30%
EY -103.02 -39.88 -51.54 -594.86 -839.53 -520.15 -38.09 18.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.53 1.00 -

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