[HEVEA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -75.96%
YoY- -79.75%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 95,397 76,153 93,596 62,833 70,403 58,822 45,472 63.95%
PBT -896 5,282 -1,356 627 2,363 -1,596 6,413 -
Tax -72 -116 7,030 -82 -96 -170 -3,695 -92.77%
NP -968 5,166 5,674 545 2,267 -1,766 2,718 -
-
NP to SH -968 5,166 5,674 545 2,267 -1,766 2,718 -
-
Tax Rate - 2.20% - 13.08% 4.06% - 57.62% -
Total Cost 96,365 70,987 87,922 62,288 68,136 60,588 42,754 71.99%
-
Net Worth 147,461 135,147 129,599 124,227 126,567 123,859 125,553 11.32%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 2,399 - - - 3,998 -
Div Payout % - - 42.30% - - - 147.11% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 147,461 135,147 129,599 124,227 126,567 123,859 125,553 11.32%
NOSH 90,467 79,969 79,999 80,147 80,106 79,909 79,970 8.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -1.01% 6.78% 6.06% 0.87% 3.22% -3.00% 5.98% -
ROE -0.66% 3.82% 4.38% 0.44% 1.79% -1.43% 2.16% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 105.45 95.23 117.00 78.40 87.89 73.61 56.86 51.00%
EPS -1.07 6.46 7.09 0.68 2.83 -2.21 3.40 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 1.63 1.69 1.62 1.55 1.58 1.55 1.57 2.53%
Adjusted Per Share Value based on latest NOSH - 80,147
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.80 13.41 16.49 11.07 12.40 10.36 8.01 63.92%
EPS -0.17 0.91 1.00 0.10 0.40 -0.31 0.48 -
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.70 -
NAPS 0.2597 0.238 0.2283 0.2188 0.2229 0.2182 0.2211 11.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.97 1.04 1.06 1.25 1.52 1.76 1.88 -
P/RPS 0.92 1.09 0.91 1.59 1.73 2.39 3.31 -57.44%
P/EPS -90.65 16.10 14.95 183.82 53.71 -79.64 55.31 -
EY -1.10 6.21 6.69 0.54 1.86 -1.26 1.81 -
DY 0.00 0.00 2.83 0.00 0.00 0.00 2.66 -
P/NAPS 0.60 0.62 0.65 0.81 0.96 1.14 1.20 -37.03%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 23/05/08 22/02/08 23/11/07 24/08/07 28/05/07 02/03/07 -
Price 0.88 1.07 1.05 1.03 1.40 1.45 1.75 -
P/RPS 0.83 1.12 0.90 1.31 1.59 1.97 3.08 -58.31%
P/EPS -82.24 16.56 14.80 151.47 49.47 -65.61 51.49 -
EY -1.22 6.04 6.75 0.66 2.02 -1.52 1.94 -
DY 0.00 0.00 2.86 0.00 0.00 0.00 2.86 -
P/NAPS 0.54 0.63 0.65 0.66 0.89 0.94 1.11 -38.17%

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