[HTPADU] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 141.26%
YoY- 185.5%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 83,907 133,861 85,917 103,320 91,802 76,239 81,430 0.50%
PBT 832 3,792 1,368 4,702 -4,538 489 1,568 -10.01%
Tax -1,024 -1,545 -109 -292 -166 -335 -326 21.00%
NP -192 2,247 1,259 4,410 -4,704 154 1,242 -
-
NP to SH -431 2,539 456 4,322 -5,055 -262 851 -
-
Tax Rate 123.08% 40.74% 7.97% 6.21% - 68.51% 20.79% -
Total Cost 84,099 131,614 84,658 98,910 96,506 76,085 80,188 0.79%
-
Net Worth 129,526 141,714 131,592 137,666 142,727 176,131 101,225 4.19%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 129,526 141,714 131,592 137,666 142,727 176,131 101,225 4.19%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -0.23% 1.68% 1.47% 4.27% -5.12% 0.20% 1.53% -
ROE -0.33% 1.79% 0.35% 3.14% -3.54% -0.15% 0.84% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 71.26 132.24 84.88 102.07 90.69 75.32 80.44 -1.99%
EPS -0.37 2.51 0.45 4.27 -4.99 -0.26 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.40 1.30 1.36 1.41 1.74 1.00 1.60%
Adjusted Per Share Value based on latest NOSH - 101,225
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 75.36 120.22 77.16 92.79 82.45 68.47 73.13 0.50%
EPS -0.39 2.28 0.41 3.88 -4.54 -0.24 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1633 1.2727 1.1818 1.2364 1.2818 1.5818 0.9091 4.19%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.62 0.755 0.59 0.59 0.67 0.77 1.04 -
P/RPS 0.87 0.57 0.70 0.58 0.74 1.02 1.29 -6.35%
P/EPS -169.39 30.10 130.97 13.82 -13.42 -297.49 123.71 -
EY -0.59 3.32 0.76 7.24 -7.45 -0.34 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.45 0.43 0.48 0.44 1.04 -9.79%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 26/05/16 27/05/15 28/05/14 23/05/13 16/05/12 -
Price 0.58 0.95 0.555 0.585 0.70 0.775 0.99 -
P/RPS 0.81 0.72 0.65 0.57 0.77 1.03 1.23 -6.72%
P/EPS -158.46 37.87 123.20 13.70 -14.02 -299.43 117.76 -
EY -0.63 2.64 0.81 7.30 -7.13 -0.33 0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.43 0.43 0.50 0.45 0.99 -9.88%

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