[HTPADU] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -25352.63%
YoY- -311.18%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 155,775 68,155 85,917 97,338 83,242 91,357 103,320 31.38%
PBT 535 -144 1,368 -4,143 286 2,006 4,702 -76.42%
Tax -579 -541 -109 -1,035 -76 -241 -292 57.63%
NP -44 -685 1,259 -5,178 210 1,765 4,410 -
-
NP to SH 81 -680 456 -4,798 19 1,380 4,322 -92.89%
-
Tax Rate 108.22% - 7.97% - 26.57% 12.01% 6.21% -
Total Cost 155,819 68,840 84,658 102,516 83,032 89,592 98,910 35.27%
-
Net Worth 131,592 131,592 131,592 128,555 133,617 138,678 137,666 -2.95%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - 20 - -
Div Payout % - - - - - 1.47% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 131,592 131,592 131,592 128,555 133,617 138,678 137,666 -2.95%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -0.03% -1.01% 1.47% -5.32% 0.25% 1.93% 4.27% -
ROE 0.06% -0.52% 0.35% -3.73% 0.01% 1.00% 3.14% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 153.89 67.33 84.88 96.16 82.23 90.25 102.07 31.38%
EPS 0.08 -0.67 0.45 -4.74 0.02 1.36 4.27 -92.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 1.30 1.30 1.30 1.27 1.32 1.37 1.36 -2.95%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 139.90 61.21 77.16 87.42 74.76 82.05 92.79 31.38%
EPS 0.07 -0.61 0.41 -4.31 0.02 1.24 3.88 -93.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 1.1818 1.1818 1.1818 1.1545 1.20 1.2455 1.2364 -2.95%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.55 0.52 0.59 0.65 0.655 0.685 0.59 -
P/RPS 0.36 0.77 0.70 0.68 0.80 0.76 0.58 -27.17%
P/EPS 687.33 -77.41 130.97 -13.71 3,489.60 50.25 13.82 1242.80%
EY 0.15 -1.29 0.76 -7.29 0.03 1.99 7.24 -92.40%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.42 0.40 0.45 0.51 0.50 0.50 0.43 -1.55%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 25/08/16 26/05/16 29/02/16 25/11/15 26/08/15 27/05/15 -
Price 0.56 0.55 0.555 0.59 0.66 0.595 0.585 -
P/RPS 0.36 0.82 0.65 0.61 0.80 0.66 0.57 -26.32%
P/EPS 699.83 -81.87 123.20 -12.45 3,516.24 43.64 13.70 1266.89%
EY 0.14 -1.22 0.81 -8.03 0.03 2.29 7.30 -92.78%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.43 0.42 0.43 0.46 0.50 0.43 0.43 0.00%

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