[HTPADU] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -98.68%
YoY- -88.93%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 269,502 200,814 131,921 70,065 325,011 257,659 155,699 44.01%
PBT -15,647 2,169 1,883 40 13,280 11,920 5,790 -
Tax -326 -125 -98 -27 -165 -283 -670 -38.05%
NP -15,973 2,044 1,785 13 13,115 11,637 5,120 -
-
NP to SH -15,345 1,456 602 145 10,964 9,002 5,806 -
-
Tax Rate - 5.76% 5.20% 67.50% 1.24% 2.37% 11.57% -
Total Cost 285,475 198,770 130,136 70,052 311,896 246,022 150,579 53.00%
-
Net Worth 97,175 115,396 110,335 113,372 113,372 117,420 111,347 -8.65%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 97,175 115,396 110,335 113,372 113,372 117,420 111,347 -8.65%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -5.93% 1.02% 1.35% 0.02% 4.04% 4.52% 3.29% -
ROE -15.79% 1.26% 0.55% 0.13% 9.67% 7.67% 5.21% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 266.24 198.38 130.32 69.22 321.08 254.54 153.81 44.02%
EPS -15.16 1.44 0.59 0.14 10.83 8.89 5.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.14 1.09 1.12 1.12 1.16 1.10 -8.65%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 242.04 180.35 118.48 62.92 291.89 231.40 139.83 44.02%
EPS -13.78 1.31 0.54 0.13 9.85 8.08 5.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8727 1.0364 0.9909 1.0182 1.0182 1.0545 1.00 -8.65%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.26 1.28 1.25 1.46 1.56 1.04 1.00 -
P/RPS 0.47 0.65 0.96 2.11 0.49 0.41 0.65 -19.39%
P/EPS -8.31 88.99 210.18 1,019.23 14.40 11.69 17.43 -
EY -12.03 1.12 0.48 0.10 6.94 8.55 5.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.12 1.15 1.30 1.39 0.90 0.91 27.40%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 26/08/21 29/06/21 25/03/21 26/11/20 27/08/20 -
Price 1.12 1.10 1.35 1.29 1.51 1.75 1.05 -
P/RPS 0.42 0.55 1.04 1.86 0.47 0.69 0.68 -27.41%
P/EPS -7.39 76.47 227.00 900.55 13.94 19.68 18.31 -
EY -13.54 1.31 0.44 0.11 7.17 5.08 5.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.96 1.24 1.15 1.35 1.51 0.95 14.85%

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