[HTPADU] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 100.88%
YoY- -98.85%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 83,939 81,430 104,769 76,838 97,564 71,061 148,824 -31.75%
PBT 318 1,568 6,062 1,161 110 828 10,165 -90.09%
Tax -135 -326 -1,082 -468 -244 -306 -4,571 -90.46%
NP 183 1,242 4,980 693 -134 522 5,594 -89.79%
-
NP to SH 86 851 5,215 12 -1,368 186 4,845 -93.21%
-
Tax Rate 42.45% 20.79% 17.85% 40.31% 221.82% 36.96% 44.97% -
Total Cost 83,756 80,188 99,789 76,145 97,698 70,539 143,230 -30.09%
-
Net Worth 183,217 101,225 184,121 211,200 182,064 189,099 100,711 49.07%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 183,217 101,225 184,121 211,200 182,064 189,099 100,711 49.07%
NOSH 101,225 101,225 101,165 120,000 100,588 103,333 100,711 0.34%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.22% 1.53% 4.75% 0.90% -0.14% 0.73% 3.76% -
ROE 0.05% 0.84% 2.83% 0.01% -0.75% 0.10% 4.81% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 82.92 80.44 103.56 64.03 96.99 68.77 147.77 -31.99%
EPS 0.08 0.73 4.91 0.01 -1.36 0.18 4.82 -93.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.00 1.82 1.76 1.81 1.83 1.00 48.57%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 75.38 73.13 94.09 69.01 87.62 63.82 133.66 -31.76%
EPS 0.08 0.76 4.68 0.01 -1.23 0.17 4.35 -93.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6454 0.9091 1.6536 1.8968 1.6351 1.6983 0.9045 49.07%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.96 1.04 1.04 1.00 1.16 1.15 1.28 -
P/RPS 1.16 1.29 1.00 1.56 1.20 1.67 0.87 21.16%
P/EPS 1,129.95 123.71 20.17 10,000.00 -85.29 638.89 26.61 1119.93%
EY 0.09 0.81 4.96 0.01 -1.17 0.16 3.76 -91.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.04 0.57 0.57 0.64 0.63 1.28 -44.47%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 16/05/12 23/02/12 24/11/11 24/08/11 26/05/11 24/02/11 -
Price 0.92 0.99 1.05 1.00 1.05 1.14 1.16 -
P/RPS 1.11 1.23 1.01 1.56 1.08 1.66 0.78 26.54%
P/EPS 1,082.87 117.76 20.37 10,000.00 -77.21 633.33 24.11 1166.46%
EY 0.09 0.85 4.91 0.01 -1.30 0.16 4.15 -92.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.99 0.58 0.57 0.58 0.62 1.16 -42.20%

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