[HTPADU] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -835.91%
YoY- -298.12%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 304,574 215,276 83,907 426,849 338,826 234,506 133,861 72.90%
PBT 2,104 2,057 832 -15,292 4,013 6,907 3,792 -32.45%
Tax -1,094 -965 -1,024 -143 -2,089 -2,387 -1,545 -20.53%
NP 1,010 1,092 -192 -15,435 1,924 4,520 2,247 -41.29%
-
NP to SH 3,404 1,245 -431 -14,203 1,930 4,714 2,539 21.56%
-
Tax Rate 52.00% 46.91% 123.08% - 52.06% 34.56% 40.74% -
Total Cost 303,564 214,184 84,099 442,284 336,902 229,986 131,614 74.47%
-
Net Worth 133,617 113,372 129,526 128,555 135,641 143,739 141,714 -3.84%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 133,617 113,372 129,526 128,555 135,641 143,739 141,714 -3.84%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.33% 0.51% -0.23% -3.62% 0.57% 1.93% 1.68% -
ROE 2.55% 1.10% -0.33% -11.05% 1.42% 3.28% 1.79% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 300.89 212.67 71.26 421.68 334.73 231.67 132.24 72.90%
EPS 3.36 1.23 -0.37 -14.03 1.91 4.66 2.51 21.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.12 1.10 1.27 1.34 1.42 1.40 -3.84%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 273.53 193.34 75.36 383.35 304.30 210.61 120.22 72.90%
EPS 3.06 1.12 -0.39 -12.76 1.73 4.23 2.28 21.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.0182 1.1633 1.1545 1.2182 1.2909 1.2727 -3.84%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.50 0.505 0.62 0.70 0.79 0.86 0.755 -
P/RPS 0.17 0.24 0.87 0.17 0.24 0.37 0.57 -55.32%
P/EPS 14.87 41.06 -169.39 -4.99 41.43 18.47 30.10 -37.48%
EY 6.73 2.44 -0.59 -20.04 2.41 5.42 3.32 60.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.56 0.55 0.59 0.61 0.54 -20.86%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 27/02/18 22/11/17 24/08/17 25/05/17 -
Price 0.435 0.52 0.58 0.73 0.84 0.77 0.95 -
P/RPS 0.14 0.24 0.81 0.17 0.25 0.33 0.72 -66.40%
P/EPS 12.94 42.28 -158.46 -5.20 44.06 16.53 37.87 -51.09%
EY 7.73 2.37 -0.63 -19.22 2.27 6.05 2.64 104.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.53 0.57 0.63 0.54 0.68 -38.21%

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