[HAISAN] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -60.65%
YoY- -646.99%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 87,912 89,716 90,524 102,692 107,161 104,600 102,300 -9.60%
PBT -13,037 -10,964 -11,980 -7,087 84 4,022 5,960 -
Tax -1,365 -1,828 -1,548 -2,151 -3,286 -1,632 -1,376 -0.53%
NP -14,402 -12,792 -13,528 -9,238 -3,202 2,390 4,584 -
-
NP to SH -15,554 -14,466 -15,600 -13,248 -8,246 -1,758 -164 1973.94%
-
Tax Rate - - - - 3,911.90% 40.58% 23.09% -
Total Cost 102,314 102,508 104,052 111,930 110,363 102,210 97,716 3.10%
-
Net Worth 49,145 53,965 58,822 61,201 66,843 69,352 72,159 -22.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 49,145 53,965 58,822 61,201 66,843 69,352 72,159 -22.57%
NOSH 80,566 80,545 80,578 80,528 80,533 80,642 81,999 -1.16%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -16.38% -14.26% -14.94% -9.00% -2.99% 2.28% 4.48% -
ROE -31.65% -26.81% -26.52% -21.65% -12.34% -2.53% -0.23% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 109.12 111.39 112.34 127.52 133.06 129.71 124.76 -8.53%
EPS -19.31 -17.96 -19.36 -16.45 -10.24 -2.18 -0.20 1998.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.67 0.73 0.76 0.83 0.86 0.88 -21.65%
Adjusted Per Share Value based on latest NOSH - 80,522
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 72.77 74.27 74.94 85.01 88.71 86.59 84.69 -9.61%
EPS -12.88 -11.98 -12.91 -10.97 -6.83 -1.46 -0.14 1932.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4068 0.4467 0.4869 0.5066 0.5533 0.5741 0.5974 -22.58%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.73 0.69 0.64 0.70 0.72 0.66 0.90 -
P/RPS 0.67 0.62 0.57 0.55 0.54 0.51 0.72 -4.68%
P/EPS -3.78 -3.84 -3.31 -4.25 -7.03 -30.28 -450.00 -95.85%
EY -26.45 -26.03 -30.25 -23.50 -14.22 -3.30 -0.22 2328.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.03 0.88 0.92 0.87 0.77 1.02 11.43%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 30/05/08 -
Price 0.61 0.68 0.58 0.67 0.67 0.68 0.71 -
P/RPS 0.56 0.61 0.52 0.53 0.50 0.52 0.57 -1.17%
P/EPS -3.16 -3.79 -3.00 -4.07 -6.54 -31.19 -355.00 -95.69%
EY -31.65 -26.41 -33.38 -24.55 -15.28 -3.21 -0.28 2231.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 0.79 0.88 0.81 0.79 0.81 15.06%

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