[HTPADU] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -41.93%
YoY- 0.74%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 424,016 272,948 158,243 75,651 335,038 228,353 152,078 97.72%
PBT 25,722 14,172 8,649 5,356 15,306 10,793 8,887 102.70%
Tax -8,371 -3,993 -2,606 -1,338 -9,487 -3,838 -2,848 104.78%
NP 17,351 10,179 6,043 4,018 5,819 6,955 6,039 101.71%
-
NP to SH 15,359 9,885 5,902 3,548 6,110 7,084 5,708 93.10%
-
Tax Rate 32.54% 28.18% 30.13% 24.98% 61.98% 35.56% 32.05% -
Total Cost 406,665 262,769 152,200 71,633 329,219 221,398 146,039 97.56%
-
Net Worth 176,000 195,098 191,097 187,894 164,081 191,107 188,933 -4.60%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 176,000 195,098 191,097 187,894 164,081 191,107 188,933 -4.60%
NOSH 100,000 100,050 100,050 99,943 100,050 100,056 99,964 0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.09% 3.73% 3.82% 5.31% 1.74% 3.05% 3.97% -
ROE 8.73% 5.07% 3.09% 1.89% 3.72% 3.71% 3.02% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 424.02 272.81 158.16 75.69 334.87 228.22 152.13 97.68%
EPS 15.36 9.88 5.90 3.55 6.11 7.08 5.71 93.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.95 1.91 1.88 1.64 1.91 1.89 -4.62%
Adjusted Per Share Value based on latest NOSH - 99,943
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 380.80 245.13 142.12 67.94 300.89 205.08 136.58 97.72%
EPS 13.79 8.88 5.30 3.19 5.49 6.36 5.13 92.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5806 1.7522 1.7162 1.6875 1.4736 1.7163 1.6968 -4.60%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.89 0.85 0.92 1.00 1.03 1.19 1.21 -
P/RPS 0.21 0.31 0.58 1.32 0.31 0.52 0.80 -58.90%
P/EPS 5.79 8.60 15.60 28.17 16.87 16.81 21.19 -57.79%
EY 17.26 11.62 6.41 3.55 5.93 5.95 4.72 136.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.44 0.48 0.53 0.63 0.62 0.64 -14.01%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 28/08/07 25/05/07 28/02/07 22/11/06 24/08/06 -
Price 0.85 0.85 0.86 0.88 1.08 1.17 1.17 -
P/RPS 0.20 0.31 0.54 1.16 0.32 0.51 0.77 -59.19%
P/EPS 5.53 8.60 14.58 24.79 17.68 16.53 20.49 -58.13%
EY 18.07 11.62 6.86 4.03 5.65 6.05 4.88 138.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.45 0.47 0.66 0.61 0.62 -15.64%

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