[HTPADU] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 27.97%
YoY- -255.86%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 308,169 370,009 383,843 392,597 407,619 376,895 426,849 -19.57%
PBT -37,324 -37,868 -36,158 -17,201 -20,142 -18,252 -15,292 81.57%
Tax 483 696 -196 852 1,279 378 -143 -
NP -36,841 -37,172 -36,354 -16,349 -18,863 -17,874 -15,435 78.88%
-
NP to SH -29,269 -29,646 -29,175 -12,729 -17,672 -17,173 -14,203 62.15%
-
Tax Rate - - - - - - - -
Total Cost 345,010 407,181 420,197 408,946 426,482 394,769 442,284 -15.29%
-
Net Worth 98,188 96,163 114,384 133,617 113,372 129,526 128,555 -16.48%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 98,188 96,163 114,384 133,617 113,372 129,526 128,555 -16.48%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -11.95% -10.05% -9.47% -4.16% -4.63% -4.74% -3.62% -
ROE -29.81% -30.83% -25.51% -9.53% -15.59% -13.26% -11.05% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 304.44 365.53 379.20 387.85 402.69 320.08 421.68 -19.56%
EPS -28.91 -29.29 -28.82 -12.57 -17.46 -14.58 -14.03 62.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.95 1.13 1.32 1.12 1.10 1.27 -16.48%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 276.76 332.30 344.72 352.59 366.08 338.48 383.35 -19.57%
EPS -26.29 -26.62 -26.20 -11.43 -15.87 -15.42 -12.76 62.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8818 0.8636 1.0273 1.20 1.0182 1.1633 1.1545 -16.48%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.885 0.75 0.425 0.50 0.505 0.62 0.70 -
P/RPS 0.29 0.21 0.11 0.13 0.13 0.19 0.17 42.90%
P/EPS -3.06 -2.56 -1.47 -3.98 -2.89 -4.25 -4.99 -27.88%
EY -32.67 -39.05 -67.82 -25.15 -34.57 -23.52 -20.04 38.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.79 0.38 0.38 0.45 0.56 0.55 40.01%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 28/02/19 30/11/18 30/08/18 31/05/18 27/02/18 -
Price 1.15 0.885 0.735 0.435 0.52 0.58 0.73 -
P/RPS 0.38 0.24 0.19 0.11 0.13 0.18 0.17 71.21%
P/EPS -3.98 -3.02 -2.55 -3.46 -2.98 -3.98 -5.20 -16.36%
EY -25.14 -33.09 -39.21 -28.91 -33.57 -25.15 -19.22 19.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.93 0.65 0.33 0.46 0.53 0.57 63.56%

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