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

Stock

[HTPADU] HEITECH PADU BHD

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

HTPADU's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Quarter Result
Revenue	71,061	148,824	125,165	81,632	78,290	156,579	94,680	-17.42%
YoY %	-52.25%	18.90%	53.33%	4.27%	-50.00%	65.38%	-	-
Horiz. %	75.05%	157.19%	132.20%	86.22%	82.69%	165.38%	100.00%	-
PBT	828	10,165	1,736	1,300	4,001	11,243	-1,531	-
YoY %	-91.85%	485.54%	33.54%	-67.51%	-64.41%	834.36%	-	-
Horiz. %	-54.08%	-663.95%	-113.39%	-84.91%	-261.33%	-734.36%	100.00%	-
Tax	-306	-4,571	-641	-212	-1,437	-3,443	-637	-38.69%
YoY %	93.31%	-613.10%	-202.36%	85.25%	58.26%	-440.50%	-	-
Horiz. %	48.04%	717.58%	100.63%	33.28%	225.59%	540.50%	100.00%	-
NP	522	5,594	1,095	1,088	2,564	7,800	-2,168	-
YoY %	-90.67%	410.87%	0.64%	-57.57%	-67.13%	459.78%	-	-
Horiz. %	-24.08%	-258.03%	-50.51%	-50.18%	-118.27%	-359.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	186	4,845	1,045	1,037	1,896	7,840	-2,138	-
YoY %	-96.16%	363.64%	0.77%	-45.31%	-75.82%	466.70%	-	-
Horiz. %	-8.70%	-226.61%	-48.88%	-48.50%	-88.68%	-366.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.96%	44.97%	36.92%	16.31%	35.92%	30.62%	-	-
YoY %	-17.81%	21.80%	126.36%	-54.59%	17.31%	0.00%	-	-
Horiz. %	120.71%	146.86%	120.57%	53.27%	117.31%	100.00%	-	-
Total Cost	70,539	143,230	124,070	80,544	75,726	148,779	96,848	-19.06%
YoY %	-50.75%	15.44%	54.04%	6.36%	-49.10%	53.62%	-	-
Horiz. %	72.83%	147.89%	128.11%	83.17%	78.19%	153.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	189,099	100,711	195,937	195,318	190,603	181,231	173,568	5.88%
YoY %	87.76%	-48.60%	0.32%	2.47%	5.17%	4.41%	-	-
Horiz. %	108.95%	58.02%	112.89%	112.53%	109.81%	104.41%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	189,099	100,711	195,937	195,318	190,603	181,231	173,568	5.88%
YoY %	87.76%	-48.60%	0.32%	2.47%	5.17%	4.41%	-	-
Horiz. %	108.95%	58.02%	112.89%	112.53%	109.81%	104.41%	100.00%	-
NOSH	103,333	100,711	100,480	100,679	100,317	100,127	100,328	1.98%
YoY %	2.60%	0.23%	-0.20%	0.36%	0.19%	-0.20%	-	-
Horiz. %	103.00%	100.38%	100.15%	100.35%	99.99%	99.80%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	0.73%	3.76%	0.87%	1.33%	3.28%	4.98%	-2.29%	-
YoY %	-80.59%	332.18%	-34.59%	-59.45%	-34.14%	317.47%	-	-
Horiz. %	-31.88%	-164.19%	-37.99%	-58.08%	-143.23%	-217.47%	100.00%	-
ROE	0.10%	4.81%	0.53%	0.53%	0.99%	4.33%	-1.23%	-
YoY %	-97.92%	807.55%	0.00%	-46.46%	-77.14%	452.03%	-	-
Horiz. %	-8.13%	-391.06%	-43.09%	-43.09%	-80.49%	-352.03%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	68.77	147.77	124.57	81.08	78.04	156.38	94.37	-19.03%
YoY %	-53.46%	18.62%	53.64%	3.90%	-50.10%	65.71%	-	-
Horiz. %	72.87%	156.59%	132.00%	85.92%	82.70%	165.71%	100.00%	-
EPS	0.18	4.82	1.04	1.03	1.89	7.83	-2.14	-
YoY %	-96.27%	363.46%	0.97%	-45.50%	-75.86%	465.89%	-	-
Horiz. %	-8.41%	-225.23%	-48.60%	-48.13%	-88.32%	-365.89%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.83	1.00	1.95	1.94	1.90	1.81	1.73	3.82%
YoY %	83.00%	-48.72%	0.52%	2.11%	4.97%	4.62%	-	-
Horiz. %	105.78%	57.80%	112.72%	112.14%	109.83%	104.62%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 100,679
RPS	63.82	133.66	112.41	73.31	70.31	140.62	85.03	-17.42%
YoY %	-52.25%	18.90%	53.34%	4.27%	-50.00%	65.38%	-	-
Horiz. %	75.06%	157.19%	132.20%	86.22%	82.69%	165.38%	100.00%	-
EPS	0.17	4.35	0.94	0.93	1.70	7.04	-1.92	-
YoY %	-96.09%	362.77%	1.08%	-45.29%	-75.85%	466.67%	-	-
Horiz. %	-8.85%	-226.56%	-48.96%	-48.44%	-88.54%	-366.67%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.6983	0.9045	1.7597	1.7541	1.7118	1.6276	1.5588	5.88%
YoY %	87.76%	-48.60%	0.32%	2.47%	5.17%	4.41%	-	-
Horiz. %	108.95%	58.03%	112.89%	112.53%	109.82%	104.41%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	91.95%	-2.25%	-41.45%	10.95%	98.55%	-43.90%	-	-
Horiz. %	135.77%	70.73%	72.36%	123.58%	111.38%	56.10%	100.00%	-
P/EPS	638.89	26.61	106.73	119.42	56.61	13.79	-54.43	-
YoY %	2,300.94%	-75.07%	-10.63%	110.95%	310.51%	125.34%	-	-
Horiz. %	-1,173.78%	-48.89%	-196.09%	-219.40%	-104.01%	-25.34%	100.00%	-
EY	0.16	3.76	0.94	0.84	1.77	7.25	-1.84	-
YoY %	-95.74%	300.00%	11.90%	-52.54%	-75.59%	494.02%	-	-
Horiz. %	-8.70%	-204.35%	-51.09%	-45.65%	-96.20%	-394.02%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.63	1.28	0.57	0.63	0.56	0.60	0.67	-4.02%
YoY %	-50.78%	124.56%	-9.52%	12.50%	-6.67%	-10.45%	-	-
Horiz. %	94.03%	191.04%	85.07%	94.03%	83.58%	89.55%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	112.82%	-17.89%	-33.10%	4.41%	94.29%	-46.15%	-	-
Horiz. %	127.69%	60.00%	73.08%	109.23%	104.62%	53.85%	100.00%	-
P/EPS	633.33	24.11	113.46	111.65	56.08	14.05	-57.72	-
YoY %	2,526.84%	-78.75%	1.62%	99.09%	299.15%	124.34%	-	-
Horiz. %	-1,097.25%	-41.77%	-196.57%	-193.43%	-97.16%	-24.34%	100.00%	-
EY	0.16	4.15	0.88	0.90	1.78	7.12	-1.73	-
YoY %	-96.14%	371.59%	-2.22%	-49.44%	-75.00%	511.56%	-	-
Horiz. %	-9.25%	-239.88%	-50.87%	-52.02%	-102.89%	-411.56%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.62	1.16	0.61	0.59	0.56	0.61	0.71	-8.64%
YoY %	-46.55%	90.16%	3.39%	5.36%	-8.20%	-14.08%	-	-
Horiz. %	87.32%	163.38%	85.92%	83.10%	78.87%	85.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos