[HTPADU] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 64.55%
YoY- -30.54%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 74,441 295,917 210,553 140,533 71,069 311,871 195,313 -47.46%
PBT 5,299 20,275 19,081 10,789 6,674 20,722 19,551 -58.15%
Tax -1,506 -4,430 -5,572 -3,258 -2,369 -8,494 -7,053 -64.30%
NP 3,793 15,845 13,509 7,531 4,305 12,228 12,498 -54.87%
-
NP to SH 3,522 14,406 12,597 7,084 4,305 12,228 12,498 -57.04%
-
Tax Rate 28.42% 21.85% 29.20% 30.20% 35.50% 40.99% 36.07% -
Total Cost 70,648 280,072 197,044 133,002 66,764 299,643 182,815 -46.97%
-
Net Worth 191,108 187,077 172,958 172,097 172,199 181,970 172,972 6.87%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 7,158 - -
Div Payout % - - - - - 58.54% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 191,108 187,077 172,958 172,097 172,199 181,970 172,972 6.87%
NOSH 100,056 100,041 99,976 100,056 100,116 99,983 99,984 0.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.10% 5.35% 6.42% 5.36% 6.06% 3.92% 6.40% -
ROE 1.84% 7.70% 7.28% 4.12% 2.50% 6.72% 7.23% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 74.40 295.79 210.60 140.45 70.99 311.92 195.34 -47.48%
EPS 3.52 14.40 12.60 7.08 4.30 12.23 12.50 -57.07%
DPS 0.00 0.00 0.00 0.00 0.00 7.16 0.00 -
NAPS 1.91 1.87 1.73 1.72 1.72 1.82 1.73 6.82%
Adjusted Per Share Value based on latest NOSH - 99,964
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 66.85 265.76 189.09 126.21 63.83 280.09 175.41 -47.46%
EPS 3.16 12.94 11.31 6.36 3.87 10.98 11.22 -57.06%
DPS 0.00 0.00 0.00 0.00 0.00 6.43 0.00 -
NAPS 1.7163 1.6801 1.5533 1.5456 1.5465 1.6343 1.5534 6.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.13 1.01 1.40 2.07 2.44 2.65 2.57 -
P/RPS 1.52 0.34 0.66 1.47 3.44 0.85 1.32 9.87%
P/EPS 32.10 7.01 11.11 29.24 56.74 21.67 20.56 34.61%
EY 3.12 14.26 9.00 3.42 1.76 4.62 4.86 -25.60%
DY 0.00 0.00 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.59 0.54 0.81 1.20 1.42 1.46 1.49 -46.10%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 10/11/05 30/08/05 31/05/05 18/02/05 09/11/04 -
Price 1.22 1.20 1.26 1.73 2.18 2.60 2.54 -
P/RPS 1.64 0.41 0.60 1.23 3.07 0.83 1.30 16.76%
P/EPS 34.66 8.33 10.00 24.44 50.70 21.26 20.32 42.80%
EY 2.89 12.00 10.00 4.09 1.97 4.70 4.92 -29.88%
DY 0.00 0.00 0.00 0.00 0.00 2.75 0.00 -
P/NAPS 0.64 0.64 0.73 1.01 1.27 1.43 1.47 -42.58%

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