[HAISAN] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 71.45%
YoY- 74.4%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 40,438 41,072 42,290 39,516 53,556 48,753 55,802 -19.24%
PBT -30,166 -32,781 -10,194 -9,124 -32,065 -25,620 -42,462 -20.29%
Tax -2,747 -102 130 128 591 -622 116 -
NP -32,913 -32,884 -10,064 -8,996 -31,474 -26,242 -42,346 -15.40%
-
NP to SH -32,892 -32,860 -10,046 -8,980 -31,459 -26,226 -42,332 -15.41%
-
Tax Rate - - - - - - - -
Total Cost 73,351 73,956 52,354 48,512 85,030 74,995 98,148 -17.57%
-
Net Worth -66,847 -74,655 -37,039 -35,367 -32,217 0 -14,497 175.75%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth -66,847 -74,655 -37,039 -35,367 -32,217 0 -14,497 175.75%
NOSH 80,539 95,712 80,520 80,379 80,544 80,548 80,540 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -81.39% -80.06% -23.80% -22.77% -58.77% -53.83% -75.89% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.21 42.91 52.52 49.16 66.49 60.53 69.28 -19.23%
EPS -40.84 -40.80 -12.48 -11.16 -39.06 -31.60 -52.56 -15.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.83 -0.78 -0.46 -0.44 -0.40 0.00 -0.18 175.75%
Adjusted Per Share Value based on latest NOSH - 80,379
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 33.48 34.00 35.01 32.71 44.33 40.36 46.19 -19.23%
EPS -27.23 -27.20 -8.32 -7.43 -26.04 -21.71 -35.04 -15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5534 -0.618 -0.3066 -0.2928 -0.2667 0.00 -0.12 175.77%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.06 0.06 0.06 0.06 0.06 0.065 0.09 -
P/RPS 0.12 0.14 0.11 0.12 0.09 0.11 0.13 -5.17%
P/EPS -0.15 -0.17 -0.48 -0.54 -0.15 -0.20 -0.17 -7.97%
EY -680.66 -572.20 -207.94 -186.20 -650.96 -500.92 -584.00 10.69%
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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 29/08/12 30/05/12 29/02/12 29/11/11 24/08/11 -
Price 0.065 0.06 0.06 0.06 0.06 0.06 0.065 -
P/RPS 0.13 0.14 0.11 0.12 0.09 0.10 0.09 27.63%
P/EPS -0.16 -0.17 -0.48 -0.54 -0.15 -0.18 -0.12 21.03%
EY -628.30 -572.20 -207.94 -186.20 -650.96 -542.67 -808.62 -15.41%
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