[HIAPTEK] QoQ TTM Result on 30-Apr-2003 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 506,397 382,679 234,877 111,705 0 -
PBT 33,701 24,514 13,843 7,835 0 -
Tax -9,360 -6,830 -3,464 -1,797 0 -
NP 24,341 17,684 10,379 6,038 0 -
-
NP to SH 24,341 17,684 10,379 6,038 0 -
-
Tax Rate 27.77% 27.86% 25.02% 22.94% - -
Total Cost 482,056 364,995 224,498 105,667 0 -
-
Net Worth 262,344 234,591 199,976 0 0 -
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 4,918 - - - - -
Div Payout % 20.21% - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 262,344 234,591 199,976 0 0 -
NOSH 327,931 296,951 208,309 50,903 0 -
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 4.81% 4.62% 4.42% 5.41% 0.00% -
ROE 9.28% 7.54% 5.19% 0.00% 0.00% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 154.42 128.87 112.75 219.44 0.00 -
EPS 7.42 5.96 4.98 11.86 0.00 -
DPS 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.96 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,903
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 29.11 22.00 13.50 6.42 0.00 -
EPS 1.40 1.02 0.60 0.35 0.00 -
DPS 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.1508 0.1349 0.115 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/01/04 31/10/03 - - - -
Price 0.99 0.76 0.00 0.00 0.00 -
P/RPS 0.64 0.59 0.00 0.00 0.00 -
P/EPS 13.34 12.76 0.00 0.00 0.00 -
EY 7.50 7.84 0.00 0.00 0.00 -
DY 1.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.96 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/03/04 - - - - -
Price 1.10 0.00 0.00 0.00 0.00 -
P/RPS 0.71 0.00 0.00 0.00 0.00 -
P/EPS 14.82 0.00 0.00 0.00 0.00 -
EY 6.75 0.00 0.00 0.00 0.00 -
DY 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.00 0.00 0.00 0.00 -

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