[HTPADU] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -105.74%
YoY- -130.79%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 413,818 267,009 165,332 76,239 400,479 254,135 166,329 83.30%
PBT -31,438 -10,157 -6,082 489 8,437 1,288 2,167 -
Tax -1,911 -1,248 -686 -335 -3,597 -867 -742 87.56%
NP -33,349 -11,405 -6,768 154 4,840 421 1,425 -
-
NP to SH -32,743 -12,181 -7,374 -262 4,563 -436 937 -
-
Tax Rate - - - 68.51% 42.63% 67.31% 34.24% -
Total Cost 447,167 278,414 172,100 76,085 395,639 253,714 164,904 94.10%
-
Net Worth 149,813 156,945 162,065 176,131 178,155 182,204 183,217 -12.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 149,813 156,945 162,065 176,131 178,155 182,204 183,217 -12.52%
NOSH 101,225 101,255 101,291 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -8.06% -4.27% -4.09% 0.20% 1.21% 0.17% 0.86% -
ROE -21.86% -7.76% -4.55% -0.15% 2.56% -0.24% 0.51% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 408.81 263.70 163.22 75.32 395.63 251.06 164.32 83.30%
EPS -32.35 -12.03 -7.28 -0.26 4.51 -0.43 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.55 1.60 1.74 1.76 1.80 1.81 -12.52%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 371.64 239.80 148.48 68.47 359.66 228.24 149.38 83.30%
EPS -29.41 -10.94 -6.62 -0.24 4.10 -0.39 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3455 1.4095 1.4555 1.5818 1.60 1.6364 1.6454 -12.52%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.66 0.725 0.80 0.77 0.82 1.05 0.96 -
P/RPS 0.16 0.27 0.49 1.02 0.21 0.42 0.58 -57.52%
P/EPS -2.04 -6.03 -10.99 -297.49 18.19 -243.78 103.71 -
EY -49.01 -16.59 -9.10 -0.34 5.50 -0.41 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.50 0.44 0.47 0.58 0.53 -10.30%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 23/05/13 28/02/13 26/11/12 14/08/12 -
Price 0.71 0.73 0.73 0.775 0.78 0.86 0.92 -
P/RPS 0.17 0.28 0.45 1.03 0.20 0.34 0.56 -54.73%
P/EPS -2.19 -6.07 -10.03 -299.43 17.30 -199.66 99.39 -
EY -45.56 -16.48 -9.97 -0.33 5.78 -0.50 1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.46 0.45 0.44 0.48 0.51 -3.95%

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