[HTPADU] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 67.49%
YoY- 39.54%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 208,254 95,711 424,016 272,948 158,243 75,651 335,038 -27.18%
PBT 10,565 6,074 25,722 14,172 8,649 5,356 15,306 -21.91%
Tax -2,782 -1,690 -8,371 -3,993 -2,606 -1,338 -9,487 -55.89%
NP 7,783 4,384 17,351 10,179 6,043 4,018 5,819 21.41%
-
NP to SH 7,246 4,368 15,359 9,885 5,902 3,548 6,110 12.05%
-
Tax Rate 26.33% 27.82% 32.54% 28.18% 30.13% 24.98% 61.98% -
Total Cost 200,471 91,327 406,665 262,769 152,200 71,633 329,219 -28.17%
-
Net Worth 173,903 180,917 176,000 195,098 191,097 187,894 164,081 3.95%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 173,903 180,917 176,000 195,098 191,097 187,894 164,081 3.95%
NOSH 99,944 99,954 100,000 100,050 100,050 99,943 100,050 -0.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.74% 4.58% 4.09% 3.73% 3.82% 5.31% 1.74% -
ROE 4.17% 2.41% 8.73% 5.07% 3.09% 1.89% 3.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 208.37 95.75 424.02 272.81 158.16 75.69 334.87 -27.13%
EPS 7.25 4.37 15.36 9.88 5.90 3.55 6.11 12.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.81 1.76 1.95 1.91 1.88 1.64 4.02%
Adjusted Per Share Value based on latest NOSH - 100,050
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 187.03 85.96 380.80 245.13 142.12 67.94 300.89 -27.18%
EPS 6.51 3.92 13.79 8.88 5.30 3.19 5.49 12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5618 1.6248 1.5806 1.7522 1.7162 1.6875 1.4736 3.95%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.35 0.82 0.89 0.85 0.92 1.00 1.03 -
P/RPS 0.65 0.86 0.21 0.31 0.58 1.32 0.31 63.89%
P/EPS 18.62 18.76 5.79 8.60 15.60 28.17 16.87 6.80%
EY 5.37 5.33 17.26 11.62 6.41 3.55 5.93 -6.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.45 0.51 0.44 0.48 0.53 0.63 15.31%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 28/02/08 27/11/07 28/08/07 25/05/07 28/02/07 -
Price 1.26 1.30 0.85 0.85 0.86 0.88 1.08 -
P/RPS 0.60 1.36 0.20 0.31 0.54 1.16 0.32 52.11%
P/EPS 17.38 29.75 5.53 8.60 14.58 24.79 17.68 -1.13%
EY 5.75 3.36 18.07 11.62 6.86 4.03 5.65 1.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.48 0.44 0.45 0.47 0.66 5.97%

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