[HAISAN] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 4.57%
YoY- -227.09%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 29,128 28,332 29,162 30,913 33,728 36,540 35,162 -11.78%
PBT -9,251 -8,974 -7,598 -6,294 -6,666 -4,302 -3,360 96.32%
Tax -394 -443 -502 -409 -357 -307 420 -
NP -9,645 -9,417 -8,100 -6,703 -7,023 -4,609 -2,940 120.62%
-
NP to SH -9,637 -9,409 -8,086 -6,689 -7,009 -4,595 -2,925 121.25%
-
Tax Rate - - - - - - - -
Total Cost 38,773 37,749 37,262 37,616 40,751 41,149 38,102 1.16%
-
Net Worth -83,024 -80,928 -77,285 -74,742 -72,214 -65,201 -64,320 18.53%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth -83,024 -80,928 -77,285 -74,742 -72,214 -65,201 -64,320 18.53%
NOSH 120,325 120,789 120,758 120,551 120,357 112,416 112,843 4.36%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -33.11% -33.24% -27.78% -21.68% -20.82% -12.61% -8.36% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 24.21 23.46 24.15 25.64 28.02 32.50 31.16 -15.47%
EPS -8.01 -7.79 -6.70 -5.55 -5.82 -4.09 -2.59 112.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.69 -0.67 -0.64 -0.62 -0.60 -0.58 -0.57 13.57%
Adjusted Per Share Value based on latest NOSH - 120,551
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 24.11 23.45 24.14 25.59 27.92 30.25 29.11 -11.79%
EPS -7.98 -7.79 -6.69 -5.54 -5.80 -3.80 -2.42 121.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6873 -0.6699 -0.6398 -0.6187 -0.5978 -0.5397 -0.5325 18.52%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.27 0.28 0.27 0.25 0.23 0.20 0.21 18.22%
P/EPS -0.81 -0.83 -0.97 -1.17 -1.12 -1.59 -2.51 -52.91%
EY -123.22 -119.84 -103.02 -85.36 -89.59 -62.88 -39.88 111.99%
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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 26/11/15 27/08/15 29/05/15 27/02/15 27/11/14 -
Price 0.065 0.065 0.065 0.065 0.065 0.065 0.065 -
P/RPS 0.27 0.28 0.27 0.25 0.23 0.20 0.21 18.22%
P/EPS -0.81 -0.83 -0.97 -1.17 -1.12 -1.59 -2.51 -52.91%
EY -123.22 -119.84 -103.02 -85.36 -89.59 -62.88 -39.88 111.99%
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