[HTPADU] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -37.19%
YoY- -54.98%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 69,465 71,069 116,557 77,081 60,945 57,287 70,934 -1.38%
PBT 4,115 6,674 1,171 4,010 6,153 9,388 9,148 -41.32%
Tax -1,262 -2,369 -1,441 -1,711 -2,493 -2,849 -1,288 -1.35%
NP 2,853 4,305 -270 2,299 3,660 6,539 7,860 -49.14%
-
NP to SH 2,779 4,305 -270 2,299 3,660 6,539 7,860 -50.03%
-
Tax Rate 30.67% 35.50% 123.06% 42.67% 40.52% 30.35% 14.08% -
Total Cost 66,612 66,764 116,827 74,782 57,285 50,748 63,074 3.70%
-
Net Worth 171,938 172,199 169,999 172,924 178,054 178,972 171,999 -0.02%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 7,159 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 171,938 172,199 169,999 172,924 178,054 178,972 171,999 -0.02%
NOSH 99,964 100,116 99,999 99,956 98,918 99,984 99,999 -0.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.11% 6.06% -0.23% 2.98% 6.01% 11.41% 11.08% -
ROE 1.62% 2.50% -0.16% 1.33% 2.06% 3.65% 4.57% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 69.49 70.99 116.56 77.11 61.61 57.30 70.93 -1.35%
EPS 2.78 4.30 -0.27 2.30 3.70 6.54 7.86 -50.01%
DPS 0.00 0.00 7.16 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.72 1.70 1.73 1.80 1.79 1.72 0.00%
Adjusted Per Share Value based on latest NOSH - 99,956
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 62.39 63.83 104.68 69.23 54.73 51.45 63.70 -1.37%
EPS 2.50 3.87 -0.24 2.06 3.29 5.87 7.06 -49.97%
DPS 0.00 0.00 6.43 0.00 0.00 0.00 0.00 -
NAPS 1.5442 1.5465 1.5267 1.553 1.5991 1.6073 1.5447 -0.02%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.07 2.44 2.65 2.57 2.56 3.16 3.64 -
P/RPS 2.98 3.44 2.27 3.33 4.16 5.52 5.13 -30.40%
P/EPS 74.46 56.74 -981.48 111.74 69.19 48.32 46.31 37.28%
EY 1.34 1.76 -0.10 0.89 1.45 2.07 2.16 -27.28%
DY 0.00 0.00 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.42 1.56 1.49 1.42 1.77 2.12 -31.59%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 18/02/05 09/11/04 19/08/04 13/05/04 19/02/04 -
Price 1.73 2.18 2.60 2.54 2.52 2.80 3.30 -
P/RPS 2.49 3.07 2.23 3.29 4.09 4.89 4.65 -34.08%
P/EPS 62.23 50.70 -962.96 110.43 68.11 42.81 41.98 30.03%
EY 1.61 1.97 -0.10 0.91 1.47 2.34 2.38 -22.95%
DY 0.00 0.00 2.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.27 1.53 1.47 1.40 1.56 1.92 -34.86%

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