[HTPADU] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -4.27%
YoY- -363.8%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 471,909 472,977 461,459 432,792 432,714 429,382 413,819 9.17%
PBT 3,041 -708 -9,948 -34,544 -31,905 -36,733 -31,706 -
Tax -842 -602 -476 -825 -1,095 -1,445 -1,614 -35.27%
NP 2,199 -1,310 -10,424 -35,369 -33,000 -38,178 -33,320 -
-
NP to SH 1,803 -1,098 -10,475 -33,310 -31,946 -37,537 -32,744 -
-
Tax Rate 27.69% - - - - - - -
Total Cost 469,710 474,287 471,883 468,161 465,714 467,560 447,139 3.34%
-
Net Worth 138,678 137,666 133,617 137,666 140,702 142,727 149,813 -5.03%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 20 - - - - - - -
Div Payout % 1.12% - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 138,678 137,666 133,617 137,666 140,702 142,727 149,813 -5.03%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.47% -0.28% -2.26% -8.17% -7.63% -8.89% -8.05% -
ROE 1.30% -0.80% -7.84% -24.20% -22.70% -26.30% -21.86% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 466.20 467.25 455.87 427.55 427.48 424.19 408.81 9.17%
EPS 1.78 -1.08 -10.35 -32.91 -31.56 -37.08 -32.35 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.36 1.32 1.36 1.39 1.41 1.48 -5.03%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 423.82 424.77 414.43 388.68 388.61 385.62 371.65 9.17%
EPS 1.62 -0.99 -9.41 -29.92 -28.69 -33.71 -29.41 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2455 1.2364 1.20 1.2364 1.2636 1.2818 1.3455 -5.03%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.685 0.59 0.555 0.70 0.70 0.67 0.66 -
P/RPS 0.15 0.13 0.12 0.16 0.16 0.16 0.16 -4.22%
P/EPS 38.46 -54.39 -5.36 -2.13 -2.22 -1.81 -2.04 -
EY 2.60 -1.84 -18.65 -47.01 -45.08 -55.35 -49.01 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.42 0.51 0.50 0.48 0.45 7.29%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 27/02/15 26/11/14 29/08/14 28/05/14 27/02/14 -
Price 0.595 0.585 0.58 0.65 0.685 0.70 0.71 -
P/RPS 0.13 0.13 0.13 0.15 0.16 0.17 0.17 -16.41%
P/EPS 33.40 -53.93 -5.60 -1.98 -2.17 -1.89 -2.19 -
EY 2.99 -1.85 -17.84 -50.63 -46.07 -52.98 -45.56 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.44 0.48 0.49 0.50 0.48 -7.08%

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