[HTPADU] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -71.56%
YoY- 23.11%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 458,973 304,084 208,254 95,711 424,016 272,948 158,243 102.72%
PBT 37,912 12,866 10,565 6,074 25,722 14,172 8,649 166.64%
Tax -6,779 -2,782 -2,782 -1,690 -8,371 -3,993 -2,606 88.59%
NP 31,133 10,084 7,783 4,384 17,351 10,179 6,043 196.81%
-
NP to SH 29,661 9,516 7,246 4,368 15,359 9,885 5,902 191.96%
-
Tax Rate 17.88% 21.62% 26.33% 27.82% 32.54% 28.18% 30.13% -
Total Cost 427,840 294,000 200,471 91,327 406,665 262,769 152,200 98.55%
-
Net Worth 181,006 171,107 173,903 180,917 176,000 195,098 191,097 -3.53%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 181,006 171,107 173,903 180,917 176,000 195,098 191,097 -3.53%
NOSH 100,003 99,921 99,944 99,954 100,000 100,050 100,050 -0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.78% 3.32% 3.74% 4.58% 4.09% 3.73% 3.82% -
ROE 16.39% 5.56% 4.17% 2.41% 8.73% 5.07% 3.09% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 458.96 303.89 208.37 95.75 424.02 272.81 158.16 102.79%
EPS 29.66 9.51 7.25 4.37 15.36 9.88 5.90 192.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.71 1.74 1.81 1.76 1.95 1.91 -3.50%
Adjusted Per Share Value based on latest NOSH - 99,954
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 412.20 273.09 187.03 85.96 380.80 245.13 142.12 102.72%
EPS 26.64 8.55 6.51 3.92 13.79 8.88 5.30 191.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6256 1.5367 1.5618 1.6248 1.5806 1.7522 1.7162 -3.53%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.82 0.94 1.35 0.82 0.89 0.85 0.92 -
P/RPS 0.18 0.31 0.65 0.86 0.21 0.31 0.58 -53.99%
P/EPS 2.76 9.88 18.62 18.76 5.79 8.60 15.60 -68.31%
EY 36.17 10.12 5.37 5.33 17.26 11.62 6.41 215.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.78 0.45 0.51 0.44 0.48 -4.19%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 27/11/08 27/08/08 28/05/08 28/02/08 27/11/07 28/08/07 -
Price 0.90 0.85 1.26 1.30 0.85 0.85 0.86 -
P/RPS 0.20 0.28 0.60 1.36 0.20 0.31 0.54 -48.27%
P/EPS 3.03 8.94 17.38 29.75 5.53 8.60 14.58 -64.74%
EY 32.96 11.19 5.75 3.36 18.07 11.62 6.86 183.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.72 0.72 0.48 0.44 0.45 7.24%

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