[HUATLAI] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 156.72%
YoY- -1.23%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 193,164 151,522 128,882 129,762 116,168 86,331 76,858 84.74%
PBT 14,212 -8,079 -4,561 6,058 -7,276 5,005 5,180 95.86%
Tax -1,000 14 -756 -1,874 -100 -1,802 -1,133 -7.98%
NP 13,212 -8,065 -5,317 4,184 -7,376 3,203 4,046 119.94%
-
NP to SH 13,212 -8,065 -5,317 4,184 -7,376 3,203 4,046 119.94%
-
Tax Rate 7.04% - - 30.93% - 36.00% 21.87% -
Total Cost 179,952 159,587 134,199 125,578 123,544 83,128 72,812 82.69%
-
Net Worth 86,320 61,584 66,008 72,118 67,154 69,041 63,999 22.05%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 86,320 61,584 66,008 72,118 67,154 69,041 63,999 22.05%
NOSH 54,981 54,985 55,006 55,052 55,044 50,030 49,999 6.53%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.84% -5.32% -4.13% 3.22% -6.35% 3.71% 5.27% -
ROE 15.31% -13.10% -8.06% 5.80% -10.98% 4.64% 6.32% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 351.33 275.56 234.30 235.71 211.04 172.56 153.72 73.42%
EPS 21.36 -14.66 -9.67 7.60 -13.40 6.41 8.09 90.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.12 1.20 1.31 1.22 1.38 1.28 14.57%
Adjusted Per Share Value based on latest NOSH - 54,972
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 247.59 194.21 165.19 166.32 148.90 110.65 98.51 84.75%
EPS 16.93 -10.34 -6.82 5.36 -9.45 4.11 5.19 119.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1064 0.7894 0.8461 0.9244 0.8608 0.8849 0.8203 22.05%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.07 1.00 0.90 0.92 1.22 1.55 1.21 -
P/RPS 0.30 0.36 0.38 0.39 0.58 0.90 0.79 -47.52%
P/EPS 4.45 -6.82 -9.31 12.11 -9.10 24.21 14.95 -55.38%
EY 22.46 -14.67 -10.74 8.26 -10.98 4.13 6.69 124.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.89 0.75 0.70 1.00 1.12 0.95 -19.96%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 28/02/05 26/11/04 30/08/04 28/05/04 27/02/04 28/11/03 -
Price 0.77 0.90 0.79 0.80 1.07 1.34 1.69 -
P/RPS 0.22 0.33 0.34 0.34 0.51 0.78 1.10 -65.76%
P/EPS 3.20 -6.14 -8.17 10.53 -7.99 20.93 20.88 -71.32%
EY 31.21 -16.30 -12.24 9.50 -12.52 4.78 4.79 248.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.80 0.66 0.61 0.88 0.97 1.32 -48.31%

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