[HAISAN] QoQ Annualized Quarter 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- -5.81%
YoY- 103.57%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 37,160 38,834 39,284 39,638 43,128 44,750 43,864 -10.45%
PBT -4,122 -4,162 84 1,007 1,700 3,174 -7,144 -30.66%
Tax -104 128 128 136 -482 -792 128 -
NP -4,226 -4,034 212 1,143 1,217 2,382 -7,016 -28.65%
-
NP to SH -4,218 -4,026 220 1,173 1,245 2,410 -6,992 -28.58%
-
Tax Rate - - -152.38% -13.51% 28.35% 24.95% - -
Total Cost 41,386 42,868 39,072 38,495 41,910 42,368 50,880 -12.85%
-
Net Worth -64,180 -61,851 -59,400 -66,881 -66,073 0 -69,275 -4.96%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth -64,180 -61,851 -59,400 -66,881 -66,073 0 -69,275 -4.96%
NOSH 112,597 112,458 109,999 80,580 80,578 80,434 80,552 24.99%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -11.37% -10.39% 0.54% 2.88% 2.82% 5.32% -15.99% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.00 34.53 35.71 49.19 53.52 55.64 54.45 -28.36%
EPS -3.75 -3.58 0.20 1.46 1.55 3.00 -8.68 -42.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.57 -0.55 -0.54 -0.83 -0.82 0.00 -0.86 -23.96%
Adjusted Per Share Value based on latest NOSH - 80,512
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.76 32.15 32.52 32.81 35.70 37.04 36.31 -10.45%
EPS -3.49 -3.33 0.18 0.97 1.03 2.00 -5.79 -28.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5313 -0.512 -0.4917 -0.5537 -0.547 0.00 -0.5735 -4.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.20 0.19 0.18 0.13 0.12 0.12 0.12 40.52%
P/EPS -1.73 -1.82 32.50 4.47 4.21 2.17 -0.75 74.48%
EY -57.64 -55.08 3.08 22.40 23.78 46.10 -133.54 -42.85%
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 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.20 0.19 0.18 0.13 0.12 0.12 0.12 40.52%
P/EPS -1.73 -1.82 32.50 4.47 4.21 2.17 -0.75 74.48%
EY -57.64 -55.08 3.08 22.40 23.78 46.10 -133.54 -42.85%
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 0.00 0.00 -

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