[HAISAN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -95.79%
YoY- -176.79%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 40,437 56,934 64,778 78,043 102,692 120,729 68,673 -8.44%
PBT -30,164 -32,886 -40,191 -36,307 -7,087 6,953 4,833 -
Tax 1,895 835 11,004 1,575 -2,151 -1,632 -1,632 -
NP -28,269 -32,051 -29,187 -34,732 -9,238 5,321 3,201 -
-
NP to SH -28,250 -32,037 -29,318 -36,669 -13,248 556 1,643 -
-
Tax Rate - - - - - 23.47% 33.77% -
Total Cost 68,706 88,985 93,965 112,775 111,930 115,408 65,472 0.80%
-
Net Worth -66,836 -32,215 6,424 24,157 61,196 67,654 73,319 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -66,836 -32,215 6,424 24,157 61,196 67,654 73,319 -
NOSH 80,525 80,537 80,306 80,525 80,522 80,541 82,380 -0.37%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -69.91% -56.30% -45.06% -44.50% -9.00% 4.41% 4.66% -
ROE 0.00% 0.00% -456.35% -151.79% -21.65% 0.82% 2.24% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.22 70.69 80.66 96.92 127.53 149.90 83.36 -8.09%
EPS -35.08 -39.78 -36.51 -45.54 -16.45 0.69 1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.83 -0.40 0.08 0.30 0.76 0.84 0.89 -
Adjusted Per Share Value based on latest NOSH - 80,525
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 33.47 47.13 53.62 64.61 85.01 99.94 56.85 -8.44%
EPS -23.39 -26.52 -24.27 -30.36 -10.97 0.46 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5533 -0.2667 0.0532 0.20 0.5066 0.5601 0.6069 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.06 0.06 0.08 0.65 0.70 0.86 0.64 -
P/RPS 0.12 0.08 0.10 0.67 0.55 0.57 0.77 -26.62%
P/EPS -0.17 -0.15 -0.22 -1.43 -4.25 124.58 32.09 -
EY -584.70 -662.98 -456.35 -70.06 -23.50 0.80 3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.00 2.17 0.92 1.02 0.72 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 26/02/07 -
Price 0.065 0.06 0.10 0.68 0.67 0.90 0.65 -
P/RPS 0.13 0.08 0.12 0.70 0.53 0.60 0.78 -25.79%
P/EPS -0.19 -0.15 -0.27 -1.49 -4.07 130.37 32.59 -
EY -539.72 -662.98 -365.08 -66.97 -24.56 0.77 3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.25 2.27 0.88 1.07 0.73 -

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