[HTPADU] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 62.07%
YoY- -19.42%
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 75,651 335,038 228,353 152,078 74,441 295,917 210,553 -49.49%
PBT 5,356 15,306 10,793 8,887 5,299 20,275 19,081 -57.16%
Tax -1,338 -9,487 -3,838 -2,848 -1,506 -4,430 -5,572 -61.40%
NP 4,018 5,819 6,955 6,039 3,793 15,845 13,509 -55.47%
-
NP to SH 3,548 6,110 7,084 5,708 3,522 14,406 12,597 -57.06%
-
Tax Rate 24.98% 61.98% 35.56% 32.05% 28.42% 21.85% 29.20% -
Total Cost 71,633 329,219 221,398 146,039 70,648 280,072 197,044 -49.09%
-
Net Worth 187,894 164,081 191,107 188,933 191,108 187,077 172,958 5.68%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 187,894 164,081 191,107 188,933 191,108 187,077 172,958 5.68%
NOSH 99,943 100,050 100,056 99,964 100,056 100,041 99,976 -0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.31% 1.74% 3.05% 3.97% 5.10% 5.35% 6.42% -
ROE 1.89% 3.72% 3.71% 3.02% 1.84% 7.70% 7.28% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 75.69 334.87 228.22 152.13 74.40 295.79 210.60 -49.48%
EPS 3.55 6.11 7.08 5.71 3.52 14.40 12.60 -57.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.64 1.91 1.89 1.91 1.87 1.73 5.70%
Adjusted Per Share Value based on latest NOSH - 99,863
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 67.94 300.89 205.08 136.58 66.85 265.76 189.09 -49.49%
EPS 3.19 5.49 6.36 5.13 3.16 12.94 11.31 -57.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6875 1.4736 1.7163 1.6968 1.7163 1.6801 1.5533 5.68%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.00 1.03 1.19 1.21 1.13 1.01 1.40 -
P/RPS 1.32 0.31 0.52 0.80 1.52 0.34 0.66 58.80%
P/EPS 28.17 16.87 16.81 21.19 32.10 7.01 11.11 86.04%
EY 3.55 5.93 5.95 4.72 3.12 14.26 9.00 -46.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.62 0.64 0.59 0.54 0.81 -24.65%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 28/02/07 22/11/06 24/08/06 26/05/06 24/02/06 10/11/05 -
Price 0.88 1.08 1.17 1.17 1.22 1.20 1.26 -
P/RPS 1.16 0.32 0.51 0.77 1.64 0.41 0.60 55.25%
P/EPS 24.79 17.68 16.53 20.49 34.66 8.33 10.00 83.26%
EY 4.03 5.65 6.05 4.88 2.89 12.00 10.00 -45.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.66 0.61 0.62 0.64 0.64 0.73 -25.45%

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