[HARTA] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[HARTA] HARTALEGA HOLDINGS BHD
Announcement Date
15-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ--%
YoY- 275.77%
Quarter Report
Latest QR
Upcoming QR
HARTA's Result
HARTA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 344,130 232,635 144,798 72,002 0 37,302 68,933 191.24%
PBT 58,692 37,237 22,433 11,929 0 2,165 2,457 724.65%
Tax -8,311 -5,255 -3,367 -1,800 0 -259 -239 958.51%
NP 50,381 31,982 19,066 10,129 0 1,906 2,218 697.50%
-
NP to SH 50,299 31,932 19,043 10,127 0 1,906 2,218 696.64%
-
Tax Rate 14.16% 14.11% 15.01% 15.09% - 11.96% 9.73% -
Total Cost 293,749 200,653 125,732 61,873 0 35,396 66,715 167.91%
-
Net Worth 210,590 192,365 180,500 185,047 0 0 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 9,692 - - - - 702 702 472.76%
Div Payout % 19.27% - - - - 36.83% 31.65% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 210,590 192,365 180,500 185,047 0 0 0 -
NOSH 242,308 242,274 242,282 242,272 35,101 35,101 35,101 261.27%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.64% 13.75% 13.17% 14.07% 0.00% 5.11% 3.22% -
ROE 23.88% 16.60% 10.55% 5.47% 0.00% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 142.02 96.02 59.76 29.72 0.00 106.27 196.38 -19.38%
EPS 20.76 13.18 7.86 4.18 0.00 5.43 6.32 120.49%
DPS 4.00 0.00 0.00 0.00 0.00 2.00 2.00 58.53%
NAPS 0.8691 0.794 0.745 0.7638 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 242,272
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.04 6.79 4.22 2.10 0.00 1.09 2.01 191.35%
EPS 1.47 0.93 0.56 0.30 0.00 0.06 0.06 738.64%
DPS 0.28 0.00 0.00 0.00 0.00 0.02 0.02 478.09%
NAPS 0.0614 0.0561 0.0527 0.054 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 - - - - - -
Price 1.29 1.27 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.91 1.32 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.21 9.64 0.00 0.00 0.00 0.00 0.00 -
EY 16.09 10.38 0.00 0.00 0.00 0.00 0.00 -
DY 3.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.60 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 - - - - - - -
Price 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.78 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 17.30 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.00 0.00 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