[HTPADU] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -92.61%
YoY- -88.93%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 68,688 68,893 61,856 70,065 67,352 101,960 80,959 -10.35%
PBT -17,816 286 1,843 40 1,360 6,130 4,499 -
Tax -201 -27 -71 -27 118 387 -568 -49.87%
NP -18,017 259 1,772 13 1,478 6,517 3,931 -
-
NP to SH -16,801 854 457 145 1,962 3,196 4,496 -
-
Tax Rate - 9.44% 3.85% 67.50% -8.68% -6.31% 12.63% -
Total Cost 86,705 68,634 60,084 70,052 65,874 95,443 77,028 8.18%
-
Net Worth 97,175 115,396 110,335 113,372 113,372 117,420 111,347 -8.65%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 97,175 115,396 110,335 113,372 113,372 117,420 111,347 -8.65%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -26.23% 0.38% 2.86% 0.02% 2.19% 6.39% 4.86% -
ROE -17.29% 0.74% 0.41% 0.13% 1.73% 2.72% 4.04% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 67.86 68.06 61.11 69.22 66.54 100.73 79.98 -10.34%
EPS -16.60 0.84 0.45 0.14 1.94 3.16 4.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.14 1.09 1.12 1.12 1.16 1.10 -8.65%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 61.69 61.87 55.55 62.92 60.49 91.57 72.71 -10.35%
EPS -15.09 0.77 0.41 0.13 1.76 2.87 4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8727 1.0364 0.9909 1.0182 1.0182 1.0545 1.00 -8.65%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.26 1.28 1.25 1.46 1.56 1.04 1.00 -
P/RPS 1.86 1.88 2.05 2.11 2.34 1.03 1.25 30.24%
P/EPS -7.59 151.72 276.87 1,019.23 80.48 32.94 22.51 -
EY -13.17 0.66 0.36 0.10 1.24 3.04 4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.12 1.15 1.30 1.39 0.90 0.91 27.40%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 26/08/21 29/06/21 25/03/21 26/11/20 27/08/20 -
Price 1.12 1.10 1.35 1.29 1.51 1.75 1.05 -
P/RPS 1.65 1.62 2.21 1.86 2.27 1.74 1.31 16.58%
P/EPS -6.75 130.38 299.02 900.55 77.91 55.43 23.64 -
EY -14.82 0.77 0.33 0.11 1.28 1.80 4.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.96 1.24 1.15 1.35 1.51 0.95 14.85%

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