[HUATLAI] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -190.09%
YoY- -169.88%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 220,253 206,268 204,352 206,368 200,912 202,354 199,950 6.64%
PBT -12,186 -13,120 -12,910 -9,068 13,266 16,322 18,192 -
Tax 3,223 -369 -98 -164 -2,528 -2,789 -2,714 -
NP -8,963 -13,489 -13,008 -9,232 10,738 13,533 15,478 -
-
NP to SH -8,963 -13,489 -13,008 -9,232 10,247 12,878 14,496 -
-
Tax Rate - - - - 19.06% 17.09% 14.92% -
Total Cost 229,216 219,757 217,360 215,600 190,174 188,821 184,472 15.53%
-
Net Worth 97,753 96,230 85,612 90,285 86,597 89,824 88,636 6.72%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 97,753 96,230 85,612 90,285 86,597 89,824 88,636 6.72%
NOSH 64,311 64,153 63,889 63,581 57,349 56,851 56,099 9.50%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -4.07% -6.54% -6.37% -4.47% 5.34% 6.69% 7.74% -
ROE -9.17% -14.02% -15.19% -10.23% 11.83% 14.34% 16.35% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 342.48 321.52 319.85 324.57 350.33 355.94 356.42 -2.61%
EPS -13.93 -21.03 -20.36 -14.52 17.87 22.65 25.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.50 1.34 1.42 1.51 1.58 1.58 -2.54%
Adjusted Per Share Value based on latest NOSH - 63,581
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 282.31 264.38 261.93 264.51 257.52 259.37 256.28 6.64%
EPS -11.49 -17.29 -16.67 -11.83 13.13 16.51 18.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.253 1.2334 1.0973 1.1572 1.11 1.1513 1.1361 6.72%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.63 0.64 0.67 0.69 0.90 0.84 0.77 -
P/RPS 0.18 0.20 0.21 0.21 0.26 0.24 0.22 -12.48%
P/EPS -4.52 -3.04 -3.29 -4.75 5.04 3.71 2.98 -
EY -22.12 -32.85 -30.39 -21.04 19.85 26.97 33.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.50 0.49 0.60 0.53 0.49 -11.17%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 28/08/06 27/06/06 28/02/06 30/11/05 26/08/05 -
Price 0.68 0.62 0.63 0.67 0.75 0.81 0.80 -
P/RPS 0.20 0.19 0.20 0.21 0.21 0.23 0.22 -6.14%
P/EPS -4.88 -2.95 -3.09 -4.61 4.20 3.58 3.10 -
EY -20.50 -33.91 -32.32 -21.67 23.82 27.97 32.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.47 0.47 0.50 0.51 0.51 -7.98%

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