[HTPADU] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -220.99%
YoY- 33.42%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 190,938 127,502 71,546 293,496 219,588 147,548 78,600 80.61%
PBT -8,357 -7,458 -3,168 -9,572 -3,115 434 610 -
Tax -683 -346 -176 -743 -355 -199 -55 435.43%
NP -9,040 -7,804 -3,344 -10,315 -3,470 235 555 -
-
NP to SH -9,193 -7,797 -3,264 -10,217 -3,183 436 667 -
-
Tax Rate - - - - - 45.85% 9.02% -
Total Cost 199,978 135,306 74,890 303,811 223,058 147,313 78,045 87.14%
-
Net Worth 116,408 63,771 69,845 72,882 79,967 83,004 84,016 24.25%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 116,408 63,771 69,845 72,882 79,967 83,004 84,016 24.25%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -4.73% -6.12% -4.67% -3.51% -1.58% 0.16% 0.71% -
ROE -7.90% -12.23% -4.67% -14.02% -3.98% 0.53% 0.79% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 188.63 125.96 70.68 289.94 216.93 145.76 77.65 80.61%
EPS -9.08 -7.70 -3.22 -10.09 -3.14 0.43 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 0.63 0.69 0.72 0.79 0.82 0.83 24.25%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 171.48 114.51 64.25 263.58 197.21 132.51 70.59 80.61%
EPS -8.26 -7.00 -2.93 -9.18 -2.86 0.39 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0455 0.5727 0.6273 0.6545 0.7182 0.7455 0.7545 24.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.67 0.645 0.75 0.68 0.72 0.88 1.19 -
P/RPS 0.36 0.51 1.06 0.23 0.33 0.60 1.53 -61.85%
P/EPS -7.38 -8.37 -23.26 -6.74 -22.90 204.31 180.60 -
EY -13.55 -11.94 -4.30 -14.84 -4.37 0.49 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.02 1.09 0.94 0.91 1.07 1.43 -45.17%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 30/08/23 30/05/23 27/02/23 29/11/22 29/08/22 31/05/22 -
Price 0.77 0.635 0.67 0.79 0.72 0.79 0.985 -
P/RPS 0.41 0.50 0.95 0.27 0.33 0.54 1.27 -52.90%
P/EPS -8.48 -8.24 -20.78 -7.83 -22.90 183.41 149.49 -
EY -11.79 -12.13 -4.81 -12.78 -4.37 0.55 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.01 0.97 1.10 0.91 0.96 1.19 -31.79%

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