[HTPADU] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 141.26%
YoY- 185.5%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 375,257 277,919 194,677 103,320 461,459 285,982 184,227 60.47%
PBT 2,850 6,993 6,708 4,702 -9,947 -12,995 -6,281 -
Tax -1,644 -609 -533 -292 -476 -459 -167 357.41%
NP 1,206 6,384 6,175 4,410 -10,423 -13,454 -6,448 -
-
NP to SH 923 5,721 5,702 4,322 -10,474 -12,747 -6,576 -
-
Tax Rate 57.68% 8.71% 7.95% 6.21% - - - -
Total Cost 374,051 271,535 188,502 98,910 471,882 299,436 190,675 56.51%
-
Net Worth 128,555 133,617 138,678 137,666 133,617 137,666 140,702 -5.82%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 20 - - - - -
Div Payout % - - 0.36% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 128,555 133,617 138,678 137,666 133,617 137,666 140,702 -5.82%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.32% 2.30% 3.17% 4.27% -2.26% -4.70% -3.50% -
ROE 0.72% 4.28% 4.11% 3.14% -7.84% -9.26% -4.67% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 370.72 274.56 192.32 102.07 455.87 282.52 182.00 60.47%
EPS 0.91 5.65 5.63 4.27 -10.35 -12.59 -6.50 -
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.32 1.37 1.36 1.32 1.36 1.39 -5.82%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 337.01 249.60 174.84 92.79 414.43 256.84 165.45 60.48%
EPS 0.83 5.14 5.12 3.88 -9.41 -11.45 -5.91 -
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.1545 1.20 1.2455 1.2364 1.20 1.2364 1.2636 -5.82%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.65 0.655 0.685 0.59 0.555 0.70 0.70 -
P/RPS 0.18 0.24 0.36 0.58 0.12 0.25 0.38 -39.15%
P/EPS 71.29 11.59 12.16 13.82 -5.36 -5.56 -10.78 -
EY 1.40 8.63 8.22 7.24 -18.64 -17.99 -9.28 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.50 0.43 0.42 0.51 0.50 1.32%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 25/11/15 26/08/15 27/05/15 27/02/15 26/11/14 29/08/14 -
Price 0.59 0.66 0.595 0.585 0.58 0.65 0.685 -
P/RPS 0.16 0.24 0.31 0.57 0.13 0.23 0.38 -43.73%
P/EPS 64.71 11.68 10.56 13.70 -5.61 -5.16 -10.54 -
EY 1.55 8.56 9.47 7.30 -17.84 -19.37 -9.48 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.43 0.43 0.44 0.48 0.49 -4.11%

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