[HIAPTEK] YoY Annualized Quarter Result on 31-Oct-2004 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
14-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 33.35%
YoY- 88.69%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 1,206,064 1,103,640 737,720 837,508 591,208 0 -
PBT 69,796 128,512 39,116 80,048 42,684 0 -
Tax -17,200 -37,420 -7,408 -24,912 -13,464 0 -
NP 52,596 91,092 31,708 55,136 29,220 0 -
-
NP to SH 52,596 91,092 31,708 55,136 29,220 0 -
-
Tax Rate 24.64% 29.12% 18.94% 31.12% 31.54% - -
Total Cost 1,153,468 1,012,548 706,012 782,372 561,988 0 -
-
Net Worth 425,216 360,085 319,689 297,943 234,591 0 -
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 425,216 360,085 319,689 297,943 234,591 0 -
NOSH 327,089 324,401 326,213 327,410 296,951 0 -
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 4.36% 8.25% 4.30% 6.58% 4.94% 0.00% -
ROE 12.37% 25.30% 9.92% 18.51% 12.46% 0.00% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 368.73 340.21 226.15 255.80 199.09 0.00 -
EPS 16.08 28.08 9.72 16.84 9.84 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.11 0.98 0.91 0.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 327,410
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 69.17 63.30 42.31 48.03 33.91 0.00 -
EPS 3.02 5.22 1.82 3.16 1.68 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2439 0.2065 0.1833 0.1709 0.1345 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 - -
Price 1.76 1.18 0.88 1.14 0.76 0.00 -
P/RPS 0.48 0.35 0.39 0.45 0.38 0.00 -
P/EPS 10.95 4.20 9.05 6.77 7.72 0.00 -
EY 9.14 23.80 11.05 14.77 12.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.06 0.90 1.25 0.96 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 13/12/07 15/12/06 12/12/05 14/12/04 16/12/03 - -
Price 1.75 1.32 0.69 1.36 0.75 0.00 -
P/RPS 0.47 0.39 0.31 0.53 0.38 0.00 -
P/EPS 10.88 4.70 7.10 8.08 7.62 0.00 -
EY 9.19 21.27 14.09 12.38 13.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.19 0.70 1.49 0.95 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