[HTPADU] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -35.45%
YoY- -24.07%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 74,441 85,363 70,020 69,465 71,069 116,557 77,081 -2.29%
PBT 5,299 1,195 8,291 4,115 6,674 1,171 4,010 20.44%
Tax -1,506 1,140 -2,312 -1,262 -2,369 -1,441 -1,711 -8.16%
NP 3,793 2,335 5,979 2,853 4,305 -270 2,299 39.66%
-
NP to SH 3,522 1,808 5,513 2,779 4,305 -270 2,299 32.92%
-
Tax Rate 28.42% -95.40% 27.89% 30.67% 35.50% 123.06% 42.67% -
Total Cost 70,648 83,028 64,041 66,612 66,764 116,827 74,782 -3.72%
-
Net Worth 191,108 190,894 173,094 171,938 172,199 169,999 172,924 6.89%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 7,159 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 191,108 190,894 173,094 171,938 172,199 169,999 172,924 6.89%
NOSH 100,056 99,944 100,054 99,964 100,116 99,999 99,956 0.06%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.10% 2.74% 8.54% 4.11% 6.06% -0.23% 2.98% -
ROE 1.84% 0.95% 3.18% 1.62% 2.50% -0.16% 1.33% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 74.40 85.41 69.98 69.49 70.99 116.56 77.11 -2.35%
EPS 3.52 1.81 5.51 2.78 4.30 -0.27 2.30 32.83%
DPS 0.00 0.00 0.00 0.00 0.00 7.16 0.00 -
NAPS 1.91 1.91 1.73 1.72 1.72 1.70 1.73 6.82%
Adjusted Per Share Value based on latest NOSH - 99,964
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 66.85 76.66 62.88 62.39 63.83 104.68 69.23 -2.30%
EPS 3.16 1.62 4.95 2.50 3.87 -0.24 2.06 33.04%
DPS 0.00 0.00 0.00 0.00 0.00 6.43 0.00 -
NAPS 1.7163 1.7144 1.5545 1.5442 1.5465 1.5267 1.553 6.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.13 1.01 1.40 2.07 2.44 2.65 2.57 -
P/RPS 1.52 1.18 2.00 2.98 3.44 2.27 3.33 -40.74%
P/EPS 32.10 55.83 25.41 74.46 56.74 -981.48 111.74 -56.49%
EY 3.12 1.79 3.94 1.34 1.76 -0.10 0.89 130.94%
DY 0.00 0.00 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.59 0.53 0.81 1.20 1.42 1.56 1.49 -46.10%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 24/02/06 10/11/05 30/08/05 31/05/05 18/02/05 09/11/04 -
Price 1.22 1.20 1.26 1.73 2.18 2.60 2.54 -
P/RPS 1.64 1.40 1.80 2.49 3.07 2.23 3.29 -37.15%
P/EPS 34.66 66.34 22.87 62.23 50.70 -962.96 110.43 -53.84%
EY 2.89 1.51 4.37 1.61 1.97 -0.10 0.91 116.21%
DY 0.00 0.00 0.00 0.00 0.00 2.75 0.00 -
P/NAPS 0.64 0.63 0.73 1.01 1.27 1.53 1.47 -42.58%

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