[HTPADU] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -81.56%
YoY- 245.23%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 71,546 78,600 70,065 74,740 70,073 83,907 133,861 -9.91%
PBT -3,168 610 40 1,291 -878 832 3,792 -
Tax -176 -55 -27 -102 -132 -1,024 -1,545 -30.36%
NP -3,344 555 13 1,189 -1,010 -192 2,247 -
-
NP to SH -3,264 667 145 1,310 -902 -431 2,539 -
-
Tax Rate - 9.02% 67.50% 7.90% - 123.08% 40.74% -
Total Cost 74,890 78,045 70,052 73,551 71,083 84,099 131,614 -8.96%
-
Net Worth 69,845 84,016 113,372 108,310 96,163 129,526 141,714 -11.11%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 69,845 84,016 113,372 108,310 96,163 129,526 141,714 -11.11%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -4.67% 0.71% 0.02% 1.59% -1.44% -0.23% 1.68% -
ROE -4.67% 0.79% 0.13% 1.21% -0.94% -0.33% 1.79% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 70.68 77.65 69.22 73.84 69.22 71.26 132.24 -9.91%
EPS -3.22 0.66 0.14 1.29 -0.89 -0.37 2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.83 1.12 1.07 0.95 1.10 1.40 -11.11%
Adjusted Per Share Value based on latest NOSH - 101,225
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 64.25 70.59 62.92 67.12 62.93 75.36 120.22 -9.91%
EPS -2.93 0.60 0.13 1.18 -0.81 -0.39 2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6273 0.7545 1.0182 0.9727 0.8636 1.1633 1.2727 -11.11%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.75 1.19 1.46 0.585 0.75 0.62 0.755 -
P/RPS 1.06 1.53 2.11 0.79 1.08 0.87 0.57 10.88%
P/EPS -23.26 180.60 1,019.23 45.20 -84.17 -169.39 30.10 -
EY -4.30 0.55 0.10 2.21 -1.19 -0.59 3.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.43 1.30 0.55 0.79 0.56 0.54 12.41%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 31/05/22 29/06/21 30/06/20 30/05/19 31/05/18 25/05/17 -
Price 0.67 0.985 1.29 1.00 0.885 0.58 0.95 -
P/RPS 0.95 1.27 1.86 1.35 1.28 0.81 0.72 4.72%
P/EPS -20.78 149.49 900.55 77.27 -99.32 -158.46 37.87 -
EY -4.81 0.67 0.11 1.29 -1.01 -0.63 2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.19 1.15 0.93 0.93 0.53 0.68 6.09%

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