[HTPADU] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 94.8%
YoY- -18.19%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 106,685 76,275 77,637 74,441 85,363 70,020 69,465 33.01%
PBT 4,512 1,906 3,588 5,299 1,195 8,291 4,115 6.31%
Tax -5,648 -991 -1,342 -1,506 1,140 -2,312 -1,262 170.83%
NP -1,136 915 2,246 3,793 2,335 5,979 2,853 -
-
NP to SH -974 1,376 2,187 3,522 1,808 5,513 2,779 -
-
Tax Rate 125.18% 51.99% 37.40% 28.42% -95.40% 27.89% 30.67% -
Total Cost 107,821 75,360 75,391 70,648 83,028 64,041 66,612 37.73%
-
Net Worth 185,171 190,446 188,741 191,108 190,894 173,094 171,938 5.05%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 185,171 190,446 188,741 191,108 190,894 173,094 171,938 5.05%
NOSH 100,092 99,710 99,863 100,056 99,944 100,054 99,964 0.08%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -1.06% 1.20% 2.89% 5.10% 2.74% 8.54% 4.11% -
ROE -0.53% 0.72% 1.16% 1.84% 0.95% 3.18% 1.62% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 106.59 76.50 77.74 74.40 85.41 69.98 69.49 32.89%
EPS -0.97 1.38 2.19 3.52 1.81 5.51 2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.91 1.89 1.91 1.91 1.73 1.72 4.96%
Adjusted Per Share Value based on latest NOSH - 100,056
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 95.81 68.50 69.72 66.85 76.66 62.88 62.39 33.00%
EPS -0.87 1.24 1.96 3.16 1.62 4.95 2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.663 1.7104 1.6951 1.7163 1.7144 1.5545 1.5442 5.05%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.03 1.19 1.21 1.13 1.01 1.40 2.07 -
P/RPS 0.97 1.56 1.56 1.52 1.18 2.00 2.98 -52.58%
P/EPS -105.85 86.23 55.25 32.10 55.83 25.41 74.46 -
EY -0.94 1.16 1.81 3.12 1.79 3.94 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.64 0.59 0.53 0.81 1.20 -39.75%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 24/08/06 26/05/06 24/02/06 10/11/05 30/08/05 -
Price 1.08 1.17 1.17 1.22 1.20 1.26 1.73 -
P/RPS 1.01 1.53 1.50 1.64 1.40 1.80 2.49 -45.11%
P/EPS -110.99 84.78 53.42 34.66 66.34 22.87 62.23 -
EY -0.90 1.18 1.87 2.89 1.51 4.37 1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.62 0.64 0.63 0.73 1.01 -30.84%

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