[HTPADU] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 38.03%
YoY- 82.54%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 267,009 254,135 246,463 285,086 266,400 304,084 272,948 -0.36%
PBT -10,157 1,288 2,099 7,038 6,315 12,866 14,172 -
Tax -1,248 -867 -1,018 -2,291 -3,333 -2,782 -3,993 -17.60%
NP -11,405 421 1,081 4,747 2,982 10,084 10,179 -
-
NP to SH -12,181 -436 -1,170 4,047 2,217 9,516 9,885 -
-
Tax Rate - 67.31% 48.50% 32.55% 52.78% 21.62% 28.18% -
Total Cost 278,414 253,714 245,382 280,339 263,418 294,000 262,769 0.96%
-
Net Worth 156,945 182,204 177,517 195,822 173,547 171,107 195,098 -3.55%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 156,945 182,204 177,517 195,822 173,547 171,107 195,098 -3.55%
NOSH 101,255 101,225 100,862 100,421 100,316 99,921 100,050 0.19%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -4.27% 0.17% 0.44% 1.67% 1.12% 3.32% 3.73% -
ROE -7.76% -0.24% -0.66% 2.07% 1.28% 5.56% 5.07% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 263.70 251.06 244.36 283.89 265.56 303.89 272.81 -0.56%
EPS -12.03 -0.43 -1.16 4.03 2.21 9.51 9.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.80 1.76 1.95 1.73 1.71 1.95 -3.75%
Adjusted Per Share Value based on latest NOSH - 100,480
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 239.80 228.24 221.35 256.03 239.25 273.09 245.13 -0.36%
EPS -10.94 -0.39 -1.05 3.63 1.99 8.55 8.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4095 1.6364 1.5943 1.7587 1.5586 1.5367 1.7522 -3.55%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.725 1.05 1.00 1.11 1.16 0.94 0.85 -
P/RPS 0.27 0.42 0.41 0.39 0.44 0.31 0.31 -2.27%
P/EPS -6.03 -243.78 -86.21 27.54 52.49 9.88 8.60 -
EY -16.59 -0.41 -1.16 3.63 1.91 10.12 11.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.57 0.57 0.67 0.55 0.44 1.10%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 26/11/12 24/11/11 30/11/10 05/11/09 27/11/08 27/11/07 -
Price 0.73 0.86 1.00 1.18 1.23 0.85 0.85 -
P/RPS 0.28 0.34 0.41 0.42 0.46 0.28 0.31 -1.68%
P/EPS -6.07 -199.66 -86.21 29.28 55.66 8.94 8.60 -
EY -16.48 -0.50 -1.16 3.42 1.80 11.19 11.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.57 0.61 0.71 0.50 0.44 1.10%

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