[HUATLAI] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 213.45%
YoY- -1.23%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 131,392 102,176 99,975 64,881 38,373 31,198 0 -
PBT -8,577 -6,455 9,096 3,029 2,618 3,648 0 -
Tax -1 -49 -1,357 -937 -500 -213 0 -
NP -8,578 -6,504 7,739 2,092 2,118 3,435 0 -
-
NP to SH -8,578 -6,504 7,248 2,092 2,118 3,435 0 -
-
Tax Rate - - 14.92% 30.93% 19.10% 5.84% - -
Total Cost 139,970 108,680 92,236 62,789 36,255 27,763 0 -
-
Net Worth 89,408 85,612 88,636 72,118 63,939 59,868 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 89,408 85,612 88,636 72,118 63,939 59,868 0 -
NOSH 64,788 63,889 56,099 55,052 49,952 42,459 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -6.53% -6.37% 7.74% 3.22% 5.52% 11.01% 0.00% -
ROE -9.59% -7.60% 8.18% 2.90% 3.31% 5.74% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 202.80 159.92 178.21 117.85 76.82 73.48 0.00 -
EPS -13.24 -10.18 12.92 3.80 4.24 8.09 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.34 1.58 1.31 1.28 1.41 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,972
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 168.41 130.96 128.14 83.16 49.18 39.99 0.00 -
EPS -10.99 -8.34 9.29 2.68 2.71 4.40 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.146 1.0973 1.1361 0.9244 0.8195 0.7674 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.59 0.67 0.77 0.92 1.22 0.00 0.00 -
P/RPS 0.29 0.42 0.43 0.78 1.59 0.00 0.00 -
P/EPS -4.46 -6.58 5.96 24.21 28.77 0.00 0.00 -
EY -22.44 -15.19 16.78 4.13 3.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.49 0.70 0.95 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 28/08/06 26/08/05 30/08/04 29/08/03 26/08/02 - -
Price 0.55 0.63 0.80 0.80 1.28 1.28 0.00 -
P/RPS 0.27 0.39 0.45 0.68 1.67 1.74 0.00 -
P/EPS -4.15 -6.19 6.19 21.05 30.19 15.82 0.00 -
EY -24.07 -16.16 16.15 4.75 3.31 6.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.51 0.61 1.00 0.91 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