[HTPADU] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -95.95%
YoY- -81.34%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 156,579 94,680 83,880 87,840 154,889 95,830 112,544 24.55%
PBT 11,243 -1,531 5,523 2,324 25,046 2,300 4,488 84.14%
Tax -3,443 -637 -1,430 -1,267 -3,998 1 -1,089 114.96%
NP 7,800 -2,168 4,093 1,057 21,048 2,301 3,399 73.71%
-
NP to SH 7,840 -2,138 3,540 815 20,146 2,269 2,879 94.65%
-
Tax Rate 30.62% - 25.89% 54.52% 15.96% -0.04% 24.26% -
Total Cost 148,779 96,848 79,787 86,783 133,841 93,529 109,145 22.87%
-
Net Worth 181,231 173,568 176,000 182,117 192,057 99,921 173,939 2.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 181,231 173,568 176,000 182,117 192,057 99,921 173,939 2.76%
NOSH 100,127 100,328 100,000 100,617 100,029 99,921 99,965 0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.98% -2.29% 4.88% 1.20% 13.59% 2.40% 3.02% -
ROE 4.33% -1.23% 2.01% 0.45% 10.49% 2.27% 1.66% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 156.38 94.37 83.88 87.30 154.84 95.91 112.58 24.41%
EPS 7.83 -2.14 3.54 0.81 20.14 2.27 2.88 94.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.73 1.76 1.81 1.92 1.00 1.74 2.65%
Adjusted Per Share Value based on latest NOSH - 100,617
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 140.62 85.03 75.33 78.89 139.10 86.06 101.07 24.55%
EPS 7.04 -1.92 3.18 0.73 18.09 2.04 2.59 94.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6276 1.5588 1.5806 1.6356 1.7248 0.8974 1.5621 2.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.08 1.16 1.01 0.88 0.82 0.94 1.35 -
P/RPS 0.69 1.23 1.20 1.01 0.53 0.98 1.20 -30.78%
P/EPS 13.79 -54.43 28.53 108.64 4.07 41.40 46.88 -55.67%
EY 7.25 -1.84 3.50 0.92 24.56 2.42 2.13 125.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.57 0.49 0.43 0.94 0.78 -16.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 05/11/09 26/08/09 27/05/09 24/02/09 27/11/08 27/08/08 -
Price 1.10 1.23 1.15 1.05 0.90 0.85 1.26 -
P/RPS 0.70 1.30 1.37 1.20 0.58 0.89 1.12 -26.83%
P/EPS 14.05 -57.72 32.49 129.63 4.47 37.43 43.75 -53.00%
EY 7.12 -1.73 3.08 0.77 22.38 2.67 2.29 112.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.65 0.58 0.47 0.85 0.72 -10.43%

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