[HUATLAI] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.7%
YoY- -204.74%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 262,784 263,436 220,253 206,268 204,352 206,368 200,912 19.65%
PBT -17,154 -19,760 -12,186 -13,120 -12,910 -9,068 13,266 -
Tax -2 72 3,223 -369 -98 -164 -2,528 -99.15%
NP -17,156 -19,688 -8,963 -13,489 -13,008 -9,232 10,738 -
-
NP to SH -17,156 -19,688 -8,963 -13,489 -13,008 -9,232 10,247 -
-
Tax Rate - - - - - - 19.06% -
Total Cost 279,940 283,124 229,216 219,757 217,360 215,600 190,174 29.49%
-
Net Worth 89,408 92,611 97,753 96,230 85,612 90,285 86,597 2.15%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 89,408 92,611 97,753 96,230 85,612 90,285 86,597 2.15%
NOSH 64,788 64,763 64,311 64,153 63,889 63,581 57,349 8.49%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -6.53% -7.47% -4.07% -6.54% -6.37% -4.47% 5.34% -
ROE -19.19% -21.26% -9.17% -14.02% -15.19% -10.23% 11.83% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 405.60 406.77 342.48 321.52 319.85 324.57 350.33 10.28%
EPS -26.48 -30.40 -13.93 -21.03 -20.36 -14.52 17.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.43 1.52 1.50 1.34 1.42 1.51 -5.84%
Adjusted Per Share Value based on latest NOSH - 64,749
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 336.82 337.66 282.31 264.38 261.93 264.51 257.52 19.65%
EPS -21.99 -25.23 -11.49 -17.29 -16.67 -11.83 13.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.146 1.187 1.253 1.2334 1.0973 1.1572 1.11 2.15%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.59 0.59 0.63 0.64 0.67 0.69 0.90 -
P/RPS 0.15 0.15 0.18 0.20 0.21 0.21 0.26 -30.76%
P/EPS -2.23 -1.94 -4.52 -3.04 -3.29 -4.75 5.04 -
EY -44.88 -51.53 -22.12 -32.85 -30.39 -21.04 19.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.41 0.43 0.50 0.49 0.60 -19.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 31/05/07 26/02/07 30/11/06 28/08/06 27/06/06 28/02/06 -
Price 0.55 0.58 0.68 0.62 0.63 0.67 0.75 -
P/RPS 0.14 0.14 0.20 0.19 0.20 0.21 0.21 -23.74%
P/EPS -2.08 -1.91 -4.88 -2.95 -3.09 -4.61 4.20 -
EY -48.15 -52.41 -20.50 -33.91 -32.32 -21.67 23.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.45 0.41 0.47 0.47 0.50 -13.85%

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