[HAISAN] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 143.93%
YoY- 104.15%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 28,332 36,540 39,638 40,437 56,934 64,778 78,043 -15.53%
PBT -8,974 -4,302 1,008 -30,164 -32,886 -40,191 -36,307 -20.77%
Tax -443 -307 702 1,895 835 11,004 1,575 -
NP -9,417 -4,609 1,710 -28,269 -32,051 -29,187 -34,732 -19.54%
-
NP to SH -9,409 -4,595 1,173 -28,250 -32,037 -29,318 -36,669 -20.27%
-
Tax Rate - - -69.64% - - - - -
Total Cost 37,749 41,149 37,928 68,706 88,985 93,965 112,775 -16.66%
-
Net Worth -80,928 -65,201 -66,825 -66,836 -32,215 6,424 24,157 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth -80,928 -65,201 -66,825 -66,836 -32,215 6,424 24,157 -
NOSH 120,789 112,416 80,512 80,525 80,537 80,306 80,525 6.98%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -33.24% -12.61% 4.31% -69.91% -56.30% -45.06% -44.50% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -456.35% -151.79% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.46 32.50 49.23 50.22 70.69 80.66 96.92 -21.04%
EPS -7.79 -4.09 1.46 -35.08 -39.78 -36.51 -45.54 -25.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.67 -0.58 -0.83 -0.83 -0.40 0.08 0.30 -
Adjusted Per Share Value based on latest NOSH - 80,512
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.45 30.25 32.81 33.47 47.13 53.62 64.61 -15.53%
EPS -7.79 -3.80 0.97 -23.39 -26.52 -24.27 -30.36 -20.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6699 -0.5397 -0.5532 -0.5533 -0.2667 0.0532 0.20 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.065 0.065 0.065 0.06 0.06 0.08 0.65 -
P/RPS 0.28 0.20 0.13 0.12 0.08 0.10 0.67 -13.52%
P/EPS -0.83 -1.59 4.46 -0.17 -0.15 -0.22 -1.43 -8.66%
EY -119.84 -62.88 22.41 -584.70 -662.98 -456.35 -70.06 9.35%
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 1.00 2.17 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.065 0.065 0.065 0.065 0.06 0.10 0.68 -
P/RPS 0.28 0.20 0.13 0.13 0.08 0.12 0.70 -14.15%
P/EPS -0.83 -1.59 4.46 -0.19 -0.15 -0.27 -1.49 -9.28%
EY -119.84 -62.88 22.41 -539.72 -662.98 -365.08 -66.97 10.17%
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 1.25 2.27 -

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