[HTPADU] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -75.55%
YoY- -18.19%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 335,038 228,353 152,078 74,441 295,917 210,553 140,533 78.17%
PBT 15,306 10,793 8,887 5,299 20,275 19,081 10,789 26.17%
Tax -9,487 -3,838 -2,848 -1,506 -4,430 -5,572 -3,258 103.51%
NP 5,819 6,955 6,039 3,793 15,845 13,509 7,531 -15.75%
-
NP to SH 6,110 7,084 5,708 3,522 14,406 12,597 7,084 -9.36%
-
Tax Rate 61.98% 35.56% 32.05% 28.42% 21.85% 29.20% 30.20% -
Total Cost 329,219 221,398 146,039 70,648 280,072 197,044 133,002 82.68%
-
Net Worth 164,081 191,107 188,933 191,108 187,077 172,958 172,097 -3.12%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 164,081 191,107 188,933 191,108 187,077 172,958 172,097 -3.12%
NOSH 100,050 100,056 99,964 100,056 100,041 99,976 100,056 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.74% 3.05% 3.97% 5.10% 5.35% 6.42% 5.36% -
ROE 3.72% 3.71% 3.02% 1.84% 7.70% 7.28% 4.12% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 334.87 228.22 152.13 74.40 295.79 210.60 140.45 78.18%
EPS 6.11 7.08 5.71 3.52 14.40 12.60 7.08 -9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.91 1.89 1.91 1.87 1.73 1.72 -3.11%
Adjusted Per Share Value based on latest NOSH - 100,056
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 300.89 205.08 136.58 66.85 265.76 189.09 126.21 78.17%
EPS 5.49 6.36 5.13 3.16 12.94 11.31 6.36 -9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4736 1.7163 1.6968 1.7163 1.6801 1.5533 1.5456 -3.12%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.03 1.19 1.21 1.13 1.01 1.40 2.07 -
P/RPS 0.31 0.52 0.80 1.52 0.34 0.66 1.47 -64.47%
P/EPS 16.87 16.81 21.19 32.10 7.01 11.11 29.24 -30.62%
EY 5.93 5.95 4.72 3.12 14.26 9.00 3.42 44.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.64 0.59 0.54 0.81 1.20 -34.84%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 24/08/06 26/05/06 24/02/06 10/11/05 30/08/05 -
Price 1.08 1.17 1.17 1.22 1.20 1.26 1.73 -
P/RPS 0.32 0.51 0.77 1.64 0.41 0.60 1.23 -59.14%
P/EPS 17.68 16.53 20.49 34.66 8.33 10.00 24.44 -19.36%
EY 5.65 6.05 4.88 2.89 12.00 10.00 4.09 23.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.62 0.64 0.64 0.73 1.01 -24.63%

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