[HIAPTEK] QoQ Annualized Quarter Result on 31-Oct-2015 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -93.13%
YoY- -1406.88%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 1,138,061 1,170,026 1,184,934 1,269,492 1,257,619 1,258,156 1,217,144 -4.38%
PBT -24,617 -56,552 -109,910 -143,208 -66,460 -2,386 6,080 -
Tax -17,556 -9,940 -10,880 -5,640 -10,346 -8,854 -12,566 24.99%
NP -42,173 -66,492 -120,790 -148,848 -76,806 -11,241 -6,486 248.76%
-
NP to SH -41,561 -65,914 -120,050 -148,880 -77,089 -11,236 -6,478 245.66%
-
Tax Rate - - - - - - 206.68% -
Total Cost 1,180,234 1,236,518 1,305,724 1,418,340 1,334,425 1,269,397 1,223,630 -2.38%
-
Net Worth 910,750 820,366 812,690 834,241 864,372 934,759 957,304 -3.27%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 3,848 - - - 2,125 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 910,750 820,366 812,690 834,241 864,372 934,759 957,304 -3.27%
NOSH 1,282,746 713,362 712,885 713,026 708,501 708,151 719,777 47.04%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin -3.71% -5.68% -10.19% -11.73% -6.11% -0.89% -0.53% -
ROE -4.56% -8.03% -14.77% -17.85% -8.92% -1.20% -0.68% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 88.72 164.02 166.22 178.04 177.50 177.67 169.10 -34.97%
EPS -3.24 -9.24 -16.84 -20.88 -10.88 -1.59 -0.90 135.07%
DPS 0.30 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.71 1.15 1.14 1.17 1.22 1.32 1.33 -34.21%
Adjusted Per Share Value based on latest NOSH - 713,026
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 65.27 67.10 67.96 72.81 72.13 72.16 69.81 -4.38%
EPS -2.38 -3.78 -6.89 -8.54 -4.42 -0.64 -0.37 246.26%
DPS 0.22 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.5223 0.4705 0.4661 0.4785 0.4957 0.5361 0.549 -3.27%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.285 0.505 0.205 0.295 0.37 0.515 0.59 -
P/RPS 0.32 0.31 0.12 0.17 0.21 0.29 0.35 -5.80%
P/EPS -8.80 -5.47 -1.22 -1.41 -3.40 -32.46 -65.56 -73.81%
EY -11.37 -18.30 -82.15 -70.78 -29.41 -3.08 -1.53 281.27%
DY 1.05 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 0.40 0.44 0.18 0.25 0.30 0.39 0.44 -6.16%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 04/10/16 29/06/16 25/03/16 15/12/15 30/09/15 29/06/15 26/03/15 -
Price 0.32 0.205 0.305 0.265 0.26 0.415 0.525 -
P/RPS 0.36 0.12 0.18 0.15 0.15 0.23 0.31 10.49%
P/EPS -9.88 -2.22 -1.81 -1.27 -2.39 -26.16 -58.33 -69.41%
EY -10.13 -45.07 -55.21 -78.79 -41.85 -3.82 -1.71 227.75%
DY 0.94 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 0.45 0.18 0.27 0.23 0.21 0.31 0.39 10.01%

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