[HTPADU] QoQ Quarter Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -45.31%
YoY- -70.71%
Quarter Report
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 71,061 148,824 125,165 81,632 78,290 156,579 94,680 -17.42%
PBT 828 10,165 1,736 1,300 4,001 11,243 -1,531 -
Tax -306 -4,571 -641 -212 -1,437 -3,443 -637 -38.69%
NP 522 5,594 1,095 1,088 2,564 7,800 -2,168 -
-
NP to SH 186 4,845 1,045 1,037 1,896 7,840 -2,138 -
-
Tax Rate 36.96% 44.97% 36.92% 16.31% 35.92% 30.62% - -
Total Cost 70,539 143,230 124,070 80,544 75,726 148,779 96,848 -19.06%
-
Net Worth 189,099 100,711 195,937 195,318 190,603 181,231 173,568 5.88%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 189,099 100,711 195,937 195,318 190,603 181,231 173,568 5.88%
NOSH 103,333 100,711 100,480 100,679 100,317 100,127 100,328 1.98%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.73% 3.76% 0.87% 1.33% 3.28% 4.98% -2.29% -
ROE 0.10% 4.81% 0.53% 0.53% 0.99% 4.33% -1.23% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 68.77 147.77 124.57 81.08 78.04 156.38 94.37 -19.03%
EPS 0.18 4.82 1.04 1.03 1.89 7.83 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.00 1.95 1.94 1.90 1.81 1.73 3.82%
Adjusted Per Share Value based on latest NOSH - 100,679
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 63.82 133.66 112.41 73.31 70.31 140.62 85.03 -17.42%
EPS 0.17 4.35 0.94 0.93 1.70 7.04 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6983 0.9045 1.7597 1.7541 1.7118 1.6276 1.5588 5.88%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.15 1.28 1.11 1.23 1.07 1.08 1.16 -
P/RPS 1.67 0.87 0.89 1.52 1.37 0.69 1.23 22.63%
P/EPS 638.89 26.61 106.73 119.42 56.61 13.79 -54.43 -
EY 0.16 3.76 0.94 0.84 1.77 7.25 -1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.28 0.57 0.63 0.56 0.60 0.67 -4.02%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 30/11/10 24/08/10 20/05/10 25/02/10 05/11/09 -
Price 1.14 1.16 1.18 1.15 1.06 1.10 1.23 -
P/RPS 1.66 0.78 0.95 1.42 1.36 0.70 1.30 17.71%
P/EPS 633.33 24.11 113.46 111.65 56.08 14.05 -57.72 -
EY 0.16 4.15 0.88 0.90 1.78 7.12 -1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.16 0.61 0.59 0.56 0.61 0.71 -8.64%

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