[HTPADU] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -20.2%
YoY- 23.11%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 154,889 95,830 112,544 95,711 151,068 114,705 82,592 51.78%
PBT 25,046 2,300 4,488 6,074 11,550 5,523 3,293 284.38%
Tax -3,998 1 -1,089 -1,690 -4,378 -1,388 -1,267 114.38%
NP 21,048 2,301 3,399 4,384 7,172 4,135 2,026 372.75%
-
NP to SH 20,146 2,269 2,879 4,368 5,474 3,982 2,355 315.56%
-
Tax Rate 15.96% -0.04% 24.26% 27.82% 37.90% 25.13% 38.48% -
Total Cost 133,841 93,529 109,145 91,327 143,896 110,570 80,566 40.05%
-
Net Worth 192,057 99,921 173,939 180,917 100,097 195,097 190,595 0.50%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 192,057 99,921 173,939 180,917 100,097 195,097 190,595 0.50%
NOSH 100,029 99,921 99,965 99,954 100,097 100,050 99,788 0.16%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 13.59% 2.40% 3.02% 4.58% 4.75% 3.60% 2.45% -
ROE 10.49% 2.27% 1.66% 2.41% 5.47% 2.04% 1.24% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 154.84 95.91 112.58 95.75 150.92 114.65 82.77 51.53%
EPS 20.14 2.27 2.88 4.37 5.47 3.98 2.36 314.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.00 1.74 1.81 1.00 1.95 1.91 0.34%
Adjusted Per Share Value based on latest NOSH - 99,954
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 139.10 86.06 101.07 85.96 135.67 103.02 74.17 51.78%
EPS 18.09 2.04 2.59 3.92 4.92 3.58 2.11 316.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7248 0.8974 1.5621 1.6248 0.899 1.7521 1.7117 0.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.82 0.94 1.35 0.82 0.89 0.85 0.92 -
P/RPS 0.53 0.98 1.20 0.86 0.59 0.74 1.11 -38.77%
P/EPS 4.07 41.40 46.88 18.76 16.27 21.36 38.98 -77.67%
EY 24.56 2.42 2.13 5.33 6.14 4.68 2.57 347.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.94 0.78 0.45 0.89 0.44 0.48 -7.03%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 27/11/08 27/08/08 28/05/08 28/02/08 27/11/07 28/08/07 -
Price 0.90 0.85 1.26 1.30 0.85 0.85 0.86 -
P/RPS 0.58 0.89 1.12 1.36 0.56 0.74 1.04 -32.12%
P/EPS 4.47 37.43 43.75 29.75 15.54 21.36 36.44 -75.15%
EY 22.38 2.67 2.29 3.36 6.43 4.68 2.74 303.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.85 0.72 0.72 0.85 0.44 0.45 2.92%

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