[HTPADU] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -835.48%
YoY- -231.92%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 81,430 104,769 76,838 97,564 71,061 148,824 125,165 -24.89%
PBT 1,568 6,062 1,161 110 828 10,165 1,736 -6.55%
Tax -326 -1,082 -468 -244 -306 -4,571 -641 -36.25%
NP 1,242 4,980 693 -134 522 5,594 1,095 8.75%
-
NP to SH 851 5,215 12 -1,368 186 4,845 1,045 -12.78%
-
Tax Rate 20.79% 17.85% 40.31% 221.82% 36.96% 44.97% 36.92% -
Total Cost 80,188 99,789 76,145 97,698 70,539 143,230 124,070 -25.22%
-
Net Worth 101,225 184,121 211,200 182,064 189,099 100,711 195,937 -35.58%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 101,225 184,121 211,200 182,064 189,099 100,711 195,937 -35.58%
NOSH 101,225 101,165 120,000 100,588 103,333 100,711 100,480 0.49%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.53% 4.75% 0.90% -0.14% 0.73% 3.76% 0.87% -
ROE 0.84% 2.83% 0.01% -0.75% 0.10% 4.81% 0.53% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 80.44 103.56 64.03 96.99 68.77 147.77 124.57 -25.27%
EPS 0.73 4.91 0.01 -1.36 0.18 4.82 1.04 -21.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.82 1.76 1.81 1.83 1.00 1.95 -35.90%
Adjusted Per Share Value based on latest NOSH - 100,588
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 73.13 94.09 69.01 87.62 63.82 133.66 112.41 -24.89%
EPS 0.76 4.68 0.01 -1.23 0.17 4.35 0.94 -13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9091 1.6536 1.8968 1.6351 1.6983 0.9045 1.7597 -35.58%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.04 1.04 1.00 1.16 1.15 1.28 1.11 -
P/RPS 1.29 1.00 1.56 1.20 1.67 0.87 0.89 28.04%
P/EPS 123.71 20.17 10,000.00 -85.29 638.89 26.61 106.73 10.33%
EY 0.81 4.96 0.01 -1.17 0.16 3.76 0.94 -9.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.57 0.57 0.64 0.63 1.28 0.57 49.26%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 16/05/12 23/02/12 24/11/11 24/08/11 26/05/11 24/02/11 30/11/10 -
Price 0.99 1.05 1.00 1.05 1.14 1.16 1.18 -
P/RPS 1.23 1.01 1.56 1.08 1.66 0.78 0.95 18.77%
P/EPS 117.76 20.37 10,000.00 -77.21 633.33 24.11 113.46 2.50%
EY 0.85 4.91 0.01 -1.30 0.16 4.15 0.88 -2.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.58 0.57 0.58 0.62 1.16 0.61 38.06%

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