[HUATLAI] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -165.83%
YoY- 87.95%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 449,195 422,758 375,574 338,390 309,436 281,795 249,469 47.74%
PBT -13,730 -2,753 391 171 3,613 -3,391 -14,308 -2.69%
Tax 1,169 -1,843 -1,598 -1,566 -1,494 3,692 3,271 -49.48%
NP -12,561 -4,596 -1,207 -1,395 2,119 301 -11,037 8.96%
-
NP to SH -12,561 -4,596 -1,207 -1,395 2,119 301 -11,037 8.96%
-
Tax Rate - - 408.70% 915.79% 41.35% - - -
Total Cost 461,756 427,354 376,781 339,785 307,317 281,494 260,506 46.20%
-
Net Worth 89,412 93,330 88,806 92,005 64,852 97,210 89,455 -0.03%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 89,412 93,330 88,806 92,005 64,852 97,210 89,455 -0.03%
NOSH 64,791 64,813 64,822 64,792 64,852 64,807 64,822 -0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -2.80% -1.09% -0.32% -0.41% 0.68% 0.11% -4.42% -
ROE -14.05% -4.92% -1.36% -1.52% 3.27% 0.31% -12.34% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 693.29 652.27 579.39 522.27 477.13 434.82 384.85 47.78%
EPS -19.39 -7.09 -1.86 -2.15 3.27 0.46 -17.03 8.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.44 1.37 1.42 1.00 1.50 1.38 0.00%
Adjusted Per Share Value based on latest NOSH - 64,792
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 575.75 541.87 481.39 433.73 396.62 361.19 319.76 47.74%
EPS -16.10 -5.89 -1.55 -1.79 2.72 0.39 -14.15 8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.146 1.1963 1.1383 1.1793 0.8312 1.246 1.1466 -0.03%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.47 0.47 0.49 0.50 0.53 0.53 0.59 -
P/RPS 0.07 0.07 0.08 0.10 0.11 0.12 0.15 -39.69%
P/EPS -2.42 -6.63 -26.32 -23.22 16.22 114.11 -3.47 -21.27%
EY -41.25 -15.09 -3.80 -4.31 6.16 0.88 -28.86 26.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.36 0.35 0.53 0.35 0.43 -14.43%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 27/08/08 29/05/08 28/02/08 28/11/07 29/08/07 -
Price 0.50 0.58 0.47 0.50 0.54 0.52 0.55 -
P/RPS 0.07 0.09 0.08 0.10 0.11 0.12 0.14 -36.87%
P/EPS -2.58 -8.18 -25.24 -23.22 16.53 111.96 -3.23 -13.85%
EY -38.77 -12.23 -3.96 -4.31 6.05 0.89 -30.96 16.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.34 0.35 0.54 0.35 0.40 -6.75%

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