[HIAPTEK] QoQ Quarter Result on 31-Oct-2015 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- 45.79%
YoY- -1406.88%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 260,541 285,053 275,094 317,373 314,002 335,045 301,115 -9.20%
PBT 17,797 12,541 -19,153 -35,802 -64,650 -4,829 -1,947 -
Tax -10,101 -2,015 -4,030 -1,410 -3,721 -358 -4,143 81.24%
NP 7,696 10,526 -23,183 -37,212 -68,371 -5,187 -6,090 -
-
NP to SH 7,875 10,589 -22,805 -37,220 -68,659 -5,187 -6,087 -
-
Tax Rate 56.76% 16.07% - - - - - -
Total Cost 252,845 274,527 298,277 354,585 382,373 340,232 307,205 -12.18%
-
Net Worth 916,598 817,271 812,428 834,241 869,823 937,923 952,436 -2.52%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 3,872 - - - 2,138 - - -
Div Payout % 49.18% - - - 0.00% - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 916,598 817,271 812,428 834,241 869,823 937,923 952,436 -2.52%
NOSH 1,290,983 710,671 712,656 713,026 712,969 710,547 716,117 48.17%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 2.95% 3.69% -8.43% -11.73% -21.77% -1.55% -2.02% -
ROE 0.86% 1.30% -2.81% -4.46% -7.89% -0.55% -0.64% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 20.18 40.11 38.60 44.51 44.04 47.15 42.05 -38.73%
EPS 0.61 1.49 -3.20 -5.22 -9.63 -0.73 -0.85 -
DPS 0.30 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.71 1.15 1.14 1.17 1.22 1.32 1.33 -34.21%
Adjusted Per Share Value based on latest NOSH - 713,026
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 14.94 16.35 15.78 18.20 18.01 19.22 17.27 -9.21%
EPS 0.45 0.61 -1.31 -2.13 -3.94 -0.30 -0.35 -
DPS 0.22 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.5257 0.4687 0.4659 0.4785 0.4989 0.5379 0.5462 -2.52%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.285 0.505 0.205 0.295 0.37 0.515 0.59 -
P/RPS 1.41 1.26 0.53 0.66 0.84 1.09 1.40 0.47%
P/EPS 46.72 33.89 -6.41 -5.65 -3.84 -70.55 -69.41 -
EY 2.14 2.95 -15.61 -17.69 -26.03 -1.42 -1.44 -
DY 1.05 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 0.40 0.44 0.18 0.25 0.30 0.39 0.44 -6.16%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 04/10/16 29/06/16 25/03/16 15/12/15 30/09/15 29/06/15 26/03/15 -
Price 0.32 0.205 0.305 0.265 0.26 0.415 0.525 -
P/RPS 1.59 0.51 0.79 0.60 0.59 0.88 1.25 17.41%
P/EPS 52.46 13.76 -9.53 -5.08 -2.70 -56.85 -61.76 -
EY 1.91 7.27 -10.49 -19.70 -37.04 -1.76 -1.62 -
DY 0.94 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 0.45 0.18 0.27 0.23 0.21 0.31 0.39 10.01%

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