[HTPADU] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 1.02%
YoY- -128.91%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 166,329 81,430 338,124 246,463 168,625 71,061 433,910 -47.26%
PBT 2,167 1,568 3,357 2,099 938 828 17,203 -74.90%
Tax -742 -326 2,703 -1,018 -550 -306 -6,862 -77.33%
NP 1,425 1,242 6,060 1,081 388 522 10,341 -73.35%
-
NP to SH 937 851 4,044 -1,170 -1,182 186 8,892 -77.72%
-
Tax Rate 34.24% 20.79% -80.52% 48.50% 58.64% 36.96% 39.89% -
Total Cost 164,904 80,188 332,064 245,382 168,237 70,539 423,569 -46.71%
-
Net Worth 183,217 101,225 184,293 177,517 182,856 189,099 187,331 -1.47%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 183,217 101,225 184,293 177,517 182,856 189,099 187,331 -1.47%
NOSH 101,225 101,225 101,260 100,862 101,025 103,333 100,715 0.33%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.86% 1.53% 1.79% 0.44% 0.23% 0.73% 2.38% -
ROE 0.51% 0.84% 2.19% -0.66% -0.65% 0.10% 4.75% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 164.32 80.44 333.92 244.36 166.91 68.77 430.83 -47.43%
EPS 0.93 0.73 1.45 -1.16 -1.17 0.18 8.85 -77.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.00 1.82 1.76 1.81 1.83 1.86 -1.80%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 149.38 73.13 303.66 221.35 151.44 63.82 389.69 -47.26%
EPS 0.84 0.76 3.63 -1.05 -1.06 0.17 7.99 -77.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6454 0.9091 1.6551 1.5943 1.6422 1.6983 1.6824 -1.47%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.96 1.04 1.04 1.00 1.16 1.15 1.28 -
P/RPS 0.58 1.29 0.31 0.41 0.69 1.67 0.30 55.25%
P/EPS 103.71 123.71 26.04 -86.21 -99.15 638.89 14.50 271.66%
EY 0.96 0.81 3.84 -1.16 -1.01 0.16 6.90 -73.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.04 0.57 0.57 0.64 0.63 0.69 -16.14%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 16/05/12 23/02/12 24/11/11 24/08/11 26/05/11 24/02/11 -
Price 0.92 0.99 1.05 1.00 1.05 1.14 1.16 -
P/RPS 0.56 1.23 0.31 0.41 0.63 1.66 0.27 62.70%
P/EPS 99.39 117.76 26.29 -86.21 -89.74 633.33 13.14 285.80%
EY 1.01 0.85 3.80 -1.16 -1.11 0.16 7.61 -74.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.99 0.58 0.57 0.58 0.62 0.62 -12.21%

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