[HIAPTEK] QoQ Annualized Quarter Result on 30-Apr-2003 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 543,040 591,208 478,203 473,374 0 0 0 -
PBT 39,716 42,684 29,247 31,040 0 0 0 -
Tax -11,792 -13,464 -8,654 -9,332 0 0 0 -
NP 27,924 29,220 20,593 21,708 0 0 0 -
-
NP to SH 27,924 29,220 20,593 21,708 0 0 0 -
-
Tax Rate 29.69% 31.54% 29.59% 30.06% - - - -
Total Cost 515,116 561,988 457,610 451,666 0 0 0 -
-
Net Worth 249,879 234,591 62,422 15,982 0 0 0 -
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 9,370 - - - - - - -
Div Payout % 33.56% - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 249,879 234,591 62,422 15,982 0 0 0 -
NOSH 312,349 296,951 65,023 17,371 0 0 0 -
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 5.14% 4.94% 4.31% 4.59% 0.00% 0.00% 0.00% -
ROE 11.17% 12.46% 32.99% 135.83% 0.00% 0.00% 0.00% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 173.86 199.09 735.43 2,724.94 0.00 0.00 0.00 -
EPS 8.94 9.84 31.67 124.96 0.00 0.00 0.00 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.96 0.92 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,903
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 31.14 33.91 27.43 27.15 0.00 0.00 0.00 -
EPS 1.60 1.68 1.18 1.24 0.00 0.00 0.00 -
DPS 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1433 0.1345 0.0358 0.0092 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 - - - - - -
Price 0.99 0.76 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.57 0.38 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.07 7.72 0.00 0.00 0.00 0.00 0.00 -
EY 9.03 12.95 0.00 0.00 0.00 0.00 0.00 -
DY 3.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.96 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 16/12/03 24/09/03 27/08/03 - - - -
Price 1.10 0.75 0.71 0.00 0.00 0.00 0.00 -
P/RPS 0.63 0.38 0.10 0.00 0.00 0.00 0.00 -
P/EPS 12.30 7.62 2.24 0.00 0.00 0.00 0.00 -
EY 8.13 13.12 44.61 0.00 0.00 0.00 0.00 -
DY 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.95 0.74 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