[HAISAN] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -47.65%
YoY- -37.92%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 40,237 40,613 41,906 42,164 42,020 40,348 39,022 2.06%
PBT 754 1,143 2,609 3,413 5,797 5,611 5,682 -73.95%
Tax -1,588 -1,544 -1,047 -1,074 -1,329 -1,469 -1,965 -13.22%
NP -834 -401 1,562 2,339 4,468 4,142 3,717 -
-
NP to SH -834 -401 1,562 2,339 4,468 4,142 3,717 -
-
Tax Rate 210.61% 135.08% 40.13% 31.47% 22.93% 26.18% 34.58% -
Total Cost 41,071 41,014 40,344 39,825 37,552 36,206 35,305 10.60%
-
Net Worth 60,399 40,000 64,399 65,199 66,867 39,955 64,054 -3.83%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 1,997 1,997 1,997 1,997 1,999 -
Div Payout % - - 127.90% 85.41% 44.71% 48.23% 53.81% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 60,399 40,000 64,399 65,199 66,867 39,955 64,054 -3.83%
NOSH 40,000 40,000 39,999 40,000 40,040 39,955 40,034 -0.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -2.07% -0.99% 3.73% 5.55% 10.63% 10.27% 9.53% -
ROE -1.38% -1.00% 2.43% 3.59% 6.68% 10.37% 5.80% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 100.59 101.53 104.77 105.41 104.94 100.98 97.47 2.12%
EPS -2.09 -1.00 3.91 5.85 11.16 10.37 9.28 -
DPS 0.00 0.00 5.00 5.00 5.00 5.00 5.00 -
NAPS 1.51 1.00 1.61 1.63 1.67 1.00 1.60 -3.78%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.31 33.62 34.69 34.90 34.78 33.40 32.30 2.07%
EPS -0.69 -0.33 1.29 1.94 3.70 3.43 3.08 -
DPS 0.00 0.00 1.65 1.65 1.65 1.65 1.66 -
NAPS 0.50 0.3311 0.5331 0.5397 0.5535 0.3308 0.5303 -3.84%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.85 1.95 1.92 2.00 1.95 1.94 1.99 -
P/RPS 1.84 1.92 1.83 1.90 1.86 1.92 2.04 -6.64%
P/EPS -88.73 -194.51 49.17 34.20 17.48 18.71 21.43 -
EY -1.13 -0.51 2.03 2.92 5.72 5.34 4.67 -
DY 0.00 0.00 2.60 2.50 2.56 2.58 2.51 -
P/NAPS 1.23 1.95 1.19 1.23 1.17 1.94 1.24 -0.53%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 28/11/03 27/08/03 28/05/03 25/02/03 27/11/02 -
Price 1.82 1.94 2.02 1.95 2.01 1.97 2.02 -
P/RPS 1.81 1.91 1.93 1.85 1.92 1.95 2.07 -8.55%
P/EPS -87.29 -193.52 51.73 33.35 18.01 19.00 21.76 -
EY -1.15 -0.52 1.93 3.00 5.55 5.26 4.60 -
DY 0.00 0.00 2.48 2.56 2.49 2.54 2.48 -
P/NAPS 1.21 1.94 1.25 1.20 1.20 1.97 1.26 -2.66%

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