[HAISAN] YoY TTM Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -29.13%
YoY- -404.48%
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 52,008 66,711 68,284 99,748 119,655 73,688 72,843 -5.45%
PBT -26,369 -43,647 -38,654 -11,572 4,224 8,682 3,633 -
Tax 838 9,754 3,241 -2,194 -2,040 -1,534 -1,070 -
NP -25,531 -33,893 -35,413 -13,766 2,184 7,148 2,563 -
-
NP to SH -25,514 -33,451 -37,404 -17,107 -3,391 5,283 1,659 -
-
Tax Rate - - - - 48.30% 17.67% 29.45% -
Total Cost 77,539 100,604 103,697 113,514 117,471 66,540 70,280 1.65%
-
Net Worth -35,367 -3,220 18,540 58,822 72,159 75,548 65,668 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth -35,367 -3,220 18,540 58,822 72,159 75,548 65,668 -
NOSH 80,379 80,514 80,608 80,578 81,999 80,370 83,125 -0.55%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -49.09% -50.81% -51.86% -13.80% 1.83% 9.70% 3.52% -
ROE 0.00% 0.00% -201.75% -29.08% -4.70% 6.99% 2.53% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 64.70 82.86 84.71 123.79 145.92 91.69 87.63 -4.92%
EPS -31.74 -41.55 -46.40 -21.23 -4.14 6.57 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.44 -0.04 0.23 0.73 0.88 0.94 0.79 -
Adjusted Per Share Value based on latest NOSH - 80,578
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 43.05 55.22 56.53 82.57 99.05 61.00 60.30 -5.45%
EPS -21.12 -27.69 -30.96 -14.16 -2.81 4.37 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2928 -0.0267 0.1535 0.4869 0.5974 0.6254 0.5436 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.06 0.09 0.60 0.64 0.90 0.84 0.79 -
P/RPS 0.09 0.11 0.71 0.52 0.62 0.92 0.90 -31.84%
P/EPS -0.19 -0.22 -1.29 -3.01 -21.76 12.78 39.58 -
EY -529.03 -461.63 -77.34 -33.17 -4.59 7.83 2.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.61 0.88 1.02 0.89 1.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 31/05/11 27/05/10 28/05/09 30/05/08 30/05/07 29/05/06 -
Price 0.06 0.08 0.17 0.58 0.71 1.34 0.73 -
P/RPS 0.09 0.10 0.20 0.47 0.49 1.46 0.83 -30.92%
P/EPS -0.19 -0.19 -0.37 -2.73 -17.17 20.39 36.58 -
EY -529.03 -519.33 -272.95 -36.60 -5.82 4.91 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.74 0.79 0.81 1.43 0.92 -

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