[HAISAN] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -9.13%
YoY- -44.19%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 78,043 102,692 120,729 68,673 68,236 46,329 40,613 11.48%
PBT -36,307 -7,087 6,953 4,833 5,397 3,132 1,143 -
Tax 1,575 -2,151 -1,632 -1,632 -1,547 -871 -1,544 -
NP -34,732 -9,238 5,321 3,201 3,850 2,261 -401 110.20%
-
NP to SH -36,669 -13,248 556 1,643 2,944 2,261 -401 112.10%
-
Tax Rate - - 23.47% 33.77% 28.66% 27.81% 135.08% -
Total Cost 112,775 111,930 115,408 65,472 64,386 44,068 41,014 18.34%
-
Net Worth 24,157 61,196 67,654 73,319 65,346 40,961 40,000 -8.05%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 24,157 61,196 67,654 73,319 65,346 40,961 40,000 -8.05%
NOSH 80,525 80,522 80,541 82,380 83,777 40,961 40,000 12.35%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -44.50% -9.00% 4.41% 4.66% 5.64% 4.88% -0.99% -
ROE -151.79% -21.65% 0.82% 2.24% 4.51% 5.52% -1.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 96.92 127.53 149.90 83.36 81.45 113.10 101.53 -0.77%
EPS -45.54 -16.45 0.69 1.99 3.51 5.52 -1.00 88.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.76 0.84 0.89 0.78 1.00 1.00 -18.16%
Adjusted Per Share Value based on latest NOSH - 82,380
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 64.61 85.01 99.94 56.85 56.49 38.35 33.62 11.49%
EPS -30.36 -10.97 0.46 1.36 2.44 1.87 -0.33 112.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.5066 0.5601 0.6069 0.5409 0.3391 0.3311 -8.05%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.65 0.70 0.86 0.64 0.93 1.80 1.95 -
P/RPS 0.67 0.55 0.57 0.77 1.14 1.59 1.92 -16.08%
P/EPS -1.43 -4.25 124.58 32.09 26.47 32.61 -194.51 -55.87%
EY -70.06 -23.50 0.80 3.12 3.78 3.07 -0.51 126.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.92 1.02 0.72 1.19 1.80 1.95 1.79%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 26/02/07 27/02/06 25/02/05 27/02/04 -
Price 0.68 0.67 0.90 0.65 0.86 0.75 1.94 -
P/RPS 0.70 0.53 0.60 0.78 1.06 0.66 1.91 -15.39%
P/EPS -1.49 -4.07 130.37 32.59 24.47 13.59 -193.52 -55.53%
EY -66.97 -24.56 0.77 3.07 4.09 7.36 -0.52 124.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 0.88 1.07 0.73 1.10 0.75 1.94 2.65%

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