[HTPADU] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 37.47%
YoY- 662.01%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 95,830 112,544 95,711 151,068 114,705 82,592 75,651 17.02%
PBT 2,300 4,488 6,074 11,550 5,523 3,293 5,356 -42.99%
Tax 1 -1,089 -1,690 -4,378 -1,388 -1,267 -1,338 -
NP 2,301 3,399 4,384 7,172 4,135 2,026 4,018 -30.96%
-
NP to SH 2,269 2,879 4,368 5,474 3,982 2,355 3,548 -25.71%
-
Tax Rate -0.04% 24.26% 27.82% 37.90% 25.13% 38.48% 24.98% -
Total Cost 93,529 109,145 91,327 143,896 110,570 80,566 71,633 19.40%
-
Net Worth 99,921 173,939 180,917 100,097 195,097 190,595 187,894 -34.28%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 99,921 173,939 180,917 100,097 195,097 190,595 187,894 -34.28%
NOSH 99,921 99,965 99,954 100,097 100,050 99,788 99,943 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.40% 3.02% 4.58% 4.75% 3.60% 2.45% 5.31% -
ROE 2.27% 1.66% 2.41% 5.47% 2.04% 1.24% 1.89% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 95.91 112.58 95.75 150.92 114.65 82.77 75.69 17.04%
EPS 2.27 2.88 4.37 5.47 3.98 2.36 3.55 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.74 1.81 1.00 1.95 1.91 1.88 -34.27%
Adjusted Per Share Value based on latest NOSH - 100,097
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 86.06 101.07 85.96 135.67 103.02 74.17 67.94 17.02%
EPS 2.04 2.59 3.92 4.92 3.58 2.11 3.19 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8974 1.5621 1.6248 0.899 1.7521 1.7117 1.6875 -34.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.94 1.35 0.82 0.89 0.85 0.92 1.00 -
P/RPS 0.98 1.20 0.86 0.59 0.74 1.11 1.32 -17.96%
P/EPS 41.40 46.88 18.76 16.27 21.36 38.98 28.17 29.17%
EY 2.42 2.13 5.33 6.14 4.68 2.57 3.55 -22.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.78 0.45 0.89 0.44 0.48 0.53 46.36%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 28/05/08 28/02/08 27/11/07 28/08/07 25/05/07 -
Price 0.85 1.26 1.30 0.85 0.85 0.86 0.88 -
P/RPS 0.89 1.12 1.36 0.56 0.74 1.04 1.16 -16.15%
P/EPS 37.43 43.75 29.75 15.54 21.36 36.44 24.79 31.51%
EY 2.67 2.29 3.36 6.43 4.68 2.74 4.03 -23.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.72 0.72 0.85 0.44 0.45 0.47 48.27%

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