[HTPADU] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 98.38%
YoY- 139.8%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 77,637 74,441 85,363 70,020 69,465 71,069 116,557 -23.78%
PBT 3,588 5,299 1,195 8,291 4,115 6,674 1,171 111.39%
Tax -1,342 -1,506 1,140 -2,312 -1,262 -2,369 -1,441 -4.64%
NP 2,246 3,793 2,335 5,979 2,853 4,305 -270 -
-
NP to SH 2,187 3,522 1,808 5,513 2,779 4,305 -270 -
-
Tax Rate 37.40% 28.42% -95.40% 27.89% 30.67% 35.50% 123.06% -
Total Cost 75,391 70,648 83,028 64,041 66,612 66,764 116,827 -25.38%
-
Net Worth 188,741 191,108 190,894 173,094 171,938 172,199 169,999 7.24%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 7,159 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 188,741 191,108 190,894 173,094 171,938 172,199 169,999 7.24%
NOSH 99,863 100,056 99,944 100,054 99,964 100,116 99,999 -0.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.89% 5.10% 2.74% 8.54% 4.11% 6.06% -0.23% -
ROE 1.16% 1.84% 0.95% 3.18% 1.62% 2.50% -0.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 77.74 74.40 85.41 69.98 69.49 70.99 116.56 -23.72%
EPS 2.19 3.52 1.81 5.51 2.78 4.30 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.16 -
NAPS 1.89 1.91 1.91 1.73 1.72 1.72 1.70 7.33%
Adjusted Per Share Value based on latest NOSH - 100,054
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 69.72 66.85 76.66 62.88 62.39 63.83 104.68 -23.79%
EPS 1.96 3.16 1.62 4.95 2.50 3.87 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.43 -
NAPS 1.6951 1.7163 1.7144 1.5545 1.5442 1.5465 1.5267 7.24%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.21 1.13 1.01 1.40 2.07 2.44 2.65 -
P/RPS 1.56 1.52 1.18 2.00 2.98 3.44 2.27 -22.17%
P/EPS 55.25 32.10 55.83 25.41 74.46 56.74 -981.48 -
EY 1.81 3.12 1.79 3.94 1.34 1.76 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
P/NAPS 0.64 0.59 0.53 0.81 1.20 1.42 1.56 -44.87%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 26/05/06 24/02/06 10/11/05 30/08/05 31/05/05 18/02/05 -
Price 1.17 1.22 1.20 1.26 1.73 2.18 2.60 -
P/RPS 1.50 1.64 1.40 1.80 2.49 3.07 2.23 -23.28%
P/EPS 53.42 34.66 66.34 22.87 62.23 50.70 -962.96 -
EY 1.87 2.89 1.51 4.37 1.61 1.97 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
P/NAPS 0.62 0.64 0.63 0.73 1.01 1.27 1.53 -45.33%

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