[HTPADU] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 173.41%
YoY- 76.37%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 139,602 70,073 383,843 304,574 215,276 83,907 426,849 -52.62%
PBT 891 -878 -36,158 2,104 2,057 832 -15,292 -
Tax -286 -132 -196 -1,094 -965 -1,024 -143 58.94%
NP 605 -1,010 -36,354 1,010 1,092 -192 -15,435 -
-
NP to SH 1,151 -902 -29,175 3,404 1,245 -431 -14,203 -
-
Tax Rate 32.10% - - 52.00% 46.91% 123.08% - -
Total Cost 138,997 71,083 420,197 303,564 214,184 84,099 442,284 -53.87%
-
Net Worth 98,188 96,163 114,384 133,617 113,372 129,526 128,555 -16.48%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 98,188 96,163 114,384 133,617 113,372 129,526 128,555 -16.48%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.43% -1.44% -9.47% 0.33% 0.51% -0.23% -3.62% -
ROE 1.17% -0.94% -25.51% 2.55% 1.10% -0.33% -11.05% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 137.91 69.22 379.20 300.89 212.67 71.26 421.68 -52.62%
EPS 1.14 -0.89 -28.82 3.36 1.23 -0.37 -14.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.95 1.13 1.32 1.12 1.10 1.27 -16.48%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 125.37 62.93 344.72 273.53 193.34 75.36 383.35 -52.62%
EPS 1.03 -0.81 -26.20 3.06 1.12 -0.39 -12.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8818 0.8636 1.0273 1.20 1.0182 1.1633 1.1545 -16.48%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.885 0.75 0.425 0.50 0.505 0.62 0.70 -
P/RPS 0.64 1.08 0.11 0.17 0.24 0.87 0.17 142.59%
P/EPS 77.83 -84.17 -1.47 14.87 41.06 -169.39 -4.99 -
EY 1.28 -1.19 -67.82 6.73 2.44 -0.59 -20.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.79 0.38 0.38 0.45 0.56 0.55 40.01%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 28/02/19 30/11/18 30/08/18 31/05/18 27/02/18 -
Price 1.15 0.885 0.735 0.435 0.52 0.58 0.73 -
P/RPS 0.83 1.28 0.19 0.14 0.24 0.81 0.17 188.63%
P/EPS 101.14 -99.32 -2.55 12.94 42.28 -158.46 -5.20 -
EY 0.99 -1.01 -39.21 7.73 2.37 -0.63 -19.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.93 0.65 0.33 0.46 0.53 0.57 63.56%

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