[HTPADU] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -101.6%
YoY- -817.58%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU'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 381,309 368,454 367,208 413,818 356,012 330,664 304,956 16.04%
PBT -17,326 -12,562 -18,152 -31,438 -13,542 -12,164 1,956 -
Tax -612 -334 -664 -1,911 -1,664 -1,372 -1,340 -40.66%
NP -17,938 -12,896 -18,816 -33,349 -15,206 -13,536 616 -
-
NP to SH -16,996 -13,152 -20,220 -32,743 -16,241 -14,748 -1,048 539.61%
-
Tax Rate - - - - - - 68.51% -
Total Cost 399,247 381,350 386,024 447,167 371,218 344,200 304,340 19.81%
-
Net Worth 137,666 140,702 142,727 149,813 156,945 162,065 176,131 -15.13%
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 137,666 140,702 142,727 149,813 156,945 162,065 176,131 -15.13%
NOSH 101,225 101,225 101,225 101,225 101,255 101,291 101,225 0.00%
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 -4.70% -3.50% -5.12% -8.06% -4.27% -4.09% 0.20% -
ROE -12.35% -9.35% -14.17% -21.86% -10.35% -9.10% -0.60% -
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 376.69 364.00 362.76 408.81 351.60 326.45 301.27 16.04%
EPS -16.79 -13.00 -19.96 -32.35 -16.04 -14.56 -1.04 537.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.39 1.41 1.48 1.55 1.60 1.74 -15.13%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 342.45 330.90 329.78 371.64 319.73 296.96 273.88 16.04%
EPS -15.26 -11.81 -18.16 -29.41 -14.59 -13.24 -0.94 540.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2364 1.2636 1.2818 1.3455 1.4095 1.4555 1.5818 -15.13%
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 0.70 0.70 0.67 0.66 0.725 0.80 0.77 -
P/RPS 0.19 0.19 0.18 0.16 0.21 0.25 0.26 -18.85%
P/EPS -4.17 -5.39 -3.35 -2.04 -4.52 -5.49 -74.37 -85.32%
EY -23.99 -18.56 -29.81 -49.01 -22.12 -18.20 -1.34 583.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.48 0.45 0.47 0.50 0.44 10.33%
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 26/11/14 29/08/14 28/05/14 27/02/14 28/11/13 28/08/13 23/05/13 -
Price 0.65 0.685 0.70 0.71 0.73 0.73 0.775 -
P/RPS 0.17 0.19 0.19 0.17 0.21 0.22 0.26 -24.64%
P/EPS -3.87 -5.27 -3.50 -2.19 -4.55 -5.01 -74.86 -86.09%
EY -25.83 -18.97 -28.54 -45.56 -21.97 -19.95 -1.34 617.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.50 0.48 0.47 0.46 0.45 4.39%

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