[HTPADU] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 464.27%
YoY- 0.74%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 151,068 114,705 82,592 75,651 106,685 76,275 77,637 55.67%
PBT 11,550 5,523 3,293 5,356 4,512 1,906 3,588 117.55%
Tax -4,378 -1,388 -1,267 -1,338 -5,648 -991 -1,342 119.48%
NP 7,172 4,135 2,026 4,018 -1,136 915 2,246 116.38%
-
NP to SH 5,474 3,982 2,355 3,548 -974 1,376 2,187 84.03%
-
Tax Rate 37.90% 25.13% 38.48% 24.98% 125.18% 51.99% 37.40% -
Total Cost 143,896 110,570 80,566 71,633 107,821 75,360 75,391 53.68%
-
Net Worth 100,097 195,097 190,595 187,894 185,171 190,446 188,741 -34.40%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 100,097 195,097 190,595 187,894 185,171 190,446 188,741 -34.40%
NOSH 100,097 100,050 99,788 99,943 100,092 99,710 99,863 0.15%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.75% 3.60% 2.45% 5.31% -1.06% 1.20% 2.89% -
ROE 5.47% 2.04% 1.24% 1.89% -0.53% 0.72% 1.16% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 150.92 114.65 82.77 75.69 106.59 76.50 77.74 55.43%
EPS 5.47 3.98 2.36 3.55 -0.97 1.38 2.19 83.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.95 1.91 1.88 1.85 1.91 1.89 -34.50%
Adjusted Per Share Value based on latest NOSH - 99,943
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 135.67 103.02 74.17 67.94 95.81 68.50 69.72 55.67%
EPS 4.92 3.58 2.11 3.19 -0.87 1.24 1.96 84.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.899 1.7521 1.7117 1.6875 1.663 1.7104 1.6951 -34.40%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.89 0.85 0.92 1.00 1.03 1.19 1.21 -
P/RPS 0.59 0.74 1.11 1.32 0.97 1.56 1.56 -47.60%
P/EPS 16.27 21.36 38.98 28.17 -105.85 86.23 55.25 -55.63%
EY 6.14 4.68 2.57 3.55 -0.94 1.16 1.81 125.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.44 0.48 0.53 0.56 0.62 0.64 24.51%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 28/08/07 25/05/07 28/02/07 22/11/06 24/08/06 -
Price 0.85 0.85 0.86 0.88 1.08 1.17 1.17 -
P/RPS 0.56 0.74 1.04 1.16 1.01 1.53 1.50 -48.05%
P/EPS 15.54 21.36 36.44 24.79 -110.99 84.78 53.42 -55.99%
EY 6.43 4.68 2.74 4.03 -0.90 1.18 1.87 127.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.44 0.45 0.47 0.58 0.61 0.62 23.33%

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