[HTPADU] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -89.89%
YoY- 106.29%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 91,357 92,425 89,093 83,939 97,564 81,632 83,880 1.43%
PBT 2,006 -1,743 -6,571 318 110 1,300 5,523 -15.52%
Tax -241 -1 -351 -135 -244 -212 -1,430 -25.66%
NP 1,765 -1,744 -6,922 183 -134 1,088 4,093 -13.07%
-
NP to SH 1,380 -1,521 -7,112 86 -1,368 1,037 3,540 -14.52%
-
Tax Rate 12.01% - - 42.45% 221.82% 16.31% 25.89% -
Total Cost 89,592 94,169 96,015 83,756 97,698 80,544 79,787 1.94%
-
Net Worth 138,678 140,702 161,960 183,217 182,064 195,318 176,000 -3.89%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 20 - - - - - - -
Div Payout % 1.47% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 138,678 140,702 161,960 183,217 182,064 195,318 176,000 -3.89%
NOSH 101,225 101,225 101,225 101,225 100,588 100,679 100,000 0.20%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.93% -1.89% -7.77% 0.22% -0.14% 1.33% 4.88% -
ROE 1.00% -1.08% -4.39% 0.05% -0.75% 0.53% 2.01% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 90.25 91.31 88.01 82.92 96.99 81.08 83.88 1.22%
EPS 1.36 -1.50 -7.03 0.08 -1.36 1.03 3.54 -14.73%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.39 1.60 1.81 1.81 1.94 1.76 -4.08%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 82.05 83.01 80.01 75.38 87.62 73.31 75.33 1.43%
EPS 1.24 -1.37 -6.39 0.08 -1.23 0.93 3.18 -14.52%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2455 1.2636 1.4545 1.6454 1.6351 1.7541 1.5806 -3.89%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.685 0.70 0.80 0.96 1.16 1.23 1.01 -
P/RPS 0.76 0.77 0.91 1.16 1.20 1.52 1.20 -7.32%
P/EPS 50.25 -46.59 -11.39 1,129.95 -85.29 119.42 28.53 9.88%
EY 1.99 -2.15 -8.78 0.09 -1.17 0.84 3.50 -8.97%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.50 0.53 0.64 0.63 0.57 -2.15%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 29/08/14 28/08/13 14/08/12 24/08/11 24/08/10 26/08/09 -
Price 0.595 0.685 0.73 0.92 1.05 1.15 1.15 -
P/RPS 0.66 0.75 0.83 1.11 1.08 1.42 1.37 -11.45%
P/EPS 43.64 -45.59 -10.39 1,082.87 -77.21 111.65 32.49 5.03%
EY 2.29 -2.19 -9.62 0.09 -1.30 0.90 3.08 -4.81%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.46 0.51 0.58 0.59 0.65 -6.65%

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