[HIAPTEK] QoQ Cumulative Quarter Result on 30-Apr-2014 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 63.61%
YoY- 192.8%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 608,572 307,456 1,110,490 826,318 529,580 270,446 1,107,318 -32.83%
PBT 3,040 4,986 49,851 40,981 29,309 17,085 34,228 -80.00%
Tax -6,283 -2,139 -4,286 -6,067 -7,969 -3,025 -9,936 -26.26%
NP -3,243 2,847 45,565 34,914 21,340 14,060 24,292 -
-
NP to SH -3,239 2,848 45,565 34,914 21,340 14,060 24,292 -
-
Tax Rate 206.68% 42.90% 8.60% 14.80% 27.19% 17.71% 29.03% -
Total Cost 611,815 304,609 1,064,925 791,404 508,240 256,386 1,083,026 -31.59%
-
Net Worth 957,304 954,080 951,045 934,817 928,750 918,492 906,523 3.69%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - 4,258 - - - 4,249 -
Div Payout % - - 9.35% - - - 17.49% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 957,304 954,080 951,045 934,817 928,750 918,492 906,523 3.69%
NOSH 719,777 711,999 709,735 708,194 708,970 706,532 708,221 1.08%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin -0.53% 0.93% 4.10% 4.23% 4.03% 5.20% 2.19% -
ROE -0.34% 0.30% 4.79% 3.73% 2.30% 1.53% 2.68% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 84.55 43.18 156.47 116.68 74.70 38.28 156.35 -33.54%
EPS -0.45 0.40 6.42 4.93 3.01 1.99 3.43 -
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.60 -
NAPS 1.33 1.34 1.34 1.32 1.31 1.30 1.28 2.58%
Adjusted Per Share Value based on latest NOSH - 710,680
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 34.90 17.63 63.69 47.39 30.37 15.51 63.51 -32.83%
EPS -0.19 0.16 2.61 2.00 1.22 0.81 1.39 -
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.24 -
NAPS 0.549 0.5472 0.5454 0.5361 0.5327 0.5268 0.5199 3.68%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.59 0.74 0.765 0.79 0.735 0.72 0.565 -
P/RPS 0.70 1.71 0.49 0.68 0.98 1.88 0.36 55.59%
P/EPS -131.11 185.00 11.92 16.02 24.42 36.18 16.47 -
EY -0.76 0.54 8.39 6.24 4.10 2.76 6.07 -
DY 0.00 0.00 0.78 0.00 0.00 0.00 1.06 -
P/NAPS 0.44 0.55 0.57 0.60 0.56 0.55 0.44 0.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 26/03/15 17/12/14 26/09/14 30/06/14 27/03/14 17/12/13 27/09/13 -
Price 0.525 0.55 0.785 0.72 0.725 0.745 0.545 -
P/RPS 0.62 1.27 0.50 0.62 0.97 1.95 0.35 46.25%
P/EPS -116.67 137.50 12.23 14.60 24.09 37.44 15.89 -
EY -0.86 0.73 8.18 6.85 4.15 2.67 6.29 -
DY 0.00 0.00 0.76 0.00 0.00 0.00 1.10 -
P/NAPS 0.39 0.41 0.59 0.55 0.55 0.57 0.43 -6.28%

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