[HAISAN] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 33.66%
YoY- 72.75%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 21,634 68,236 51,088 30,166 17,027 46,329 33,529 -25.35%
PBT 370 5,397 4,367 3,145 2,134 3,132 2,888 -74.61%
Tax -34 -1,547 -1,109 -769 -511 -871 -878 -88.57%
NP 336 3,850 3,258 2,376 1,623 2,261 2,010 -69.68%
-
NP to SH 266 2,944 2,744 2,073 1,551 2,261 2,010 -74.06%
-
Tax Rate 9.19% 28.66% 25.40% 24.45% 23.95% 27.81% 30.40% -
Total Cost 21,298 64,386 47,830 27,790 15,404 44,068 31,519 -23.01%
-
Net Worth 65,668 65,794 60,790 62,020 63,411 60,920 61,260 4.74%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 65,668 65,794 60,790 62,020 63,411 60,920 61,260 4.74%
NOSH 83,125 84,351 84,430 84,959 85,690 40,344 40,039 62.81%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.55% 5.64% 6.38% 7.88% 9.53% 4.88% 5.99% -
ROE 0.41% 4.47% 4.51% 3.34% 2.45% 3.71% 3.28% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.03 80.89 60.51 35.51 19.87 114.83 83.74 -54.14%
EPS 0.32 3.65 3.25 2.44 1.81 5.60 5.02 -84.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.72 0.73 0.74 1.51 1.53 -35.66%
Adjusted Per Share Value based on latest NOSH - 84,193
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.91 56.49 42.29 24.97 14.10 38.35 27.76 -25.35%
EPS 0.22 2.44 2.27 1.72 1.28 1.87 1.66 -74.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5436 0.5447 0.5032 0.5134 0.5249 0.5043 0.5071 4.74%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.79 0.93 0.93 0.89 1.01 1.80 1.75 -
P/RPS 3.04 1.15 1.54 2.51 5.08 1.57 2.09 28.40%
P/EPS 246.88 26.65 28.62 36.48 55.80 32.12 34.86 269.22%
EY 0.41 3.75 3.49 2.74 1.79 3.11 2.87 -72.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.19 1.29 1.22 1.36 1.19 1.14 -8.37%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 25/11/05 30/08/05 20/05/05 25/02/05 18/11/04 -
Price 0.73 0.86 0.94 0.81 0.90 0.75 1.66 -
P/RPS 2.80 1.06 1.55 2.28 4.53 0.65 1.98 26.01%
P/EPS 228.13 24.64 28.92 33.20 49.72 13.38 33.07 262.80%
EY 0.44 4.06 3.46 3.01 2.01 7.47 3.02 -72.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.10 1.31 1.11 1.22 0.50 1.08 -10.14%

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