[HTPADU] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 464.09%
YoY- -4.14%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 101,677 89,093 76,239 146,344 87,806 83,939 81,430 15.94%
PBT -4,075 -6,571 489 7,149 -879 318 1,568 -
Tax -562 -351 -335 -2,730 -125 -135 -326 43.72%
NP -4,637 -6,922 154 4,419 -1,004 183 1,242 -
-
NP to SH -4,807 -7,112 -262 4,999 -1,373 86 851 -
-
Tax Rate - - 68.51% 38.19% - 42.45% 20.79% -
Total Cost 106,314 96,015 76,085 141,925 88,810 83,756 80,188 20.66%
-
Net Worth 156,898 161,960 176,131 178,155 182,204 183,217 101,225 33.89%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 156,898 161,960 176,131 178,155 182,204 183,217 101,225 33.89%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -4.56% -7.77% 0.20% 3.02% -1.14% 0.22% 1.53% -
ROE -3.06% -4.39% -0.15% 2.81% -0.75% 0.05% 0.84% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 100.45 88.01 75.32 144.57 86.74 82.92 80.44 15.94%
EPS -4.75 -7.03 -0.26 4.94 -1.36 0.08 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.60 1.74 1.76 1.80 1.81 1.00 33.89%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 91.31 80.01 68.47 131.43 78.86 75.38 73.13 15.93%
EPS -4.32 -6.39 -0.24 4.49 -1.23 0.08 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4091 1.4545 1.5818 1.60 1.6364 1.6454 0.9091 33.89%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.725 0.80 0.77 0.82 1.05 0.96 1.04 -
P/RPS 0.72 0.91 1.02 0.57 1.21 1.16 1.29 -32.18%
P/EPS -15.27 -11.39 -297.49 16.60 -77.41 1,129.95 123.71 -
EY -6.55 -8.78 -0.34 6.02 -1.29 0.09 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.44 0.47 0.58 0.53 1.04 -41.08%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 23/05/13 28/02/13 26/11/12 14/08/12 16/05/12 -
Price 0.73 0.73 0.775 0.78 0.86 0.92 0.99 -
P/RPS 0.73 0.83 1.03 0.54 0.99 1.11 1.23 -29.35%
P/EPS -15.37 -10.39 -299.43 15.79 -63.40 1,082.87 117.76 -
EY -6.51 -9.62 -0.33 6.33 -1.58 0.09 0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.45 0.44 0.48 0.51 0.99 -39.11%

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