[THHEAVY] QoQ Annualized Quarter Result on 31-Oct-2005 [#4]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
13-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- -357.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 255,301 168,718 130,828 183,174 125,374 97,444 39,244 249.68%
PBT 30,010 21,736 10,628 -20,299 15,217 6,988 1,628 601.55%
Tax -12,330 -9,260 -5,976 -6,799 -53,791 -75,916 -147,256 -80.94%
NP 17,680 12,476 4,652 -27,098 -38,574 -68,928 -145,628 -
-
NP to SH 18,338 12,476 4,712 -27,098 10,510 4,700 1,628 404.72%
-
Tax Rate 41.09% 42.60% 56.23% - 353.49% 1,086.38% 9,045.21% -
Total Cost 237,621 156,242 126,176 210,272 163,949 166,372 184,872 18.27%
-
Net Worth 234,310 224,939 221,741 109,192 29,251 6,926 1,087 3530.62%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 234,310 224,939 221,741 109,192 29,251 6,926 1,087 3530.62%
NOSH 234,310 231,895 230,980 181,987 49,578 12,368 1,977 2334.00%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 6.93% 7.39% 3.56% -14.79% -30.77% -70.74% -371.08% -
ROE 7.83% 5.55% 2.13% -24.82% 35.93% 67.86% 149.67% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 108.96 72.76 56.64 100.65 252.88 787.85 1,984.38 -85.63%
EPS 7.83 5.38 2.04 -14.89 -21.20 -38.00 -82.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 0.96 0.60 0.59 0.56 0.55 49.13%
Adjusted Per Share Value based on latest NOSH - 181,485
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 11.49 7.60 5.89 8.25 5.64 4.39 1.77 249.18%
EPS 0.83 0.56 0.21 -1.22 0.47 0.21 0.07 422.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.1013 0.0998 0.0492 0.0132 0.0031 0.0005 3479.13%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.32 1.44 1.21 1.15 1.10 0.72 0.70 -
P/RPS 1.21 1.98 2.14 1.14 0.43 0.09 0.04 876.92%
P/EPS 16.87 26.77 59.31 -7.72 5.19 1.89 0.85 637.06%
EY 5.93 3.74 1.69 -12.95 19.27 52.78 117.60 -86.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.48 1.26 1.92 1.86 1.29 1.27 2.61%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/09/06 29/06/06 30/03/06 13/01/06 30/09/05 30/06/05 01/04/05 -
Price 1.27 1.43 1.07 1.06 1.13 0.61 0.85 -
P/RPS 1.17 1.97 1.89 1.05 0.45 0.08 0.04 855.21%
P/EPS 16.23 26.58 52.45 -7.12 5.33 1.61 1.03 531.70%
EY 6.16 3.76 1.91 -14.05 18.76 62.30 96.85 -84.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.47 1.11 1.77 1.92 1.09 1.55 -12.47%

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