[HTPADU] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -2614.5%
YoY- -8369.77%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 68,155 91,357 92,425 89,093 83,939 97,564 81,632 -2.95%
PBT -144 2,006 -1,743 -6,571 318 110 1,300 -
Tax -541 -241 -1 -351 -135 -244 -212 16.88%
NP -685 1,765 -1,744 -6,922 183 -134 1,088 -
-
NP to SH -680 1,380 -1,521 -7,112 86 -1,368 1,037 -
-
Tax Rate - 12.01% - - 42.45% 221.82% 16.31% -
Total Cost 68,840 89,592 94,169 96,015 83,756 97,698 80,544 -2.58%
-
Net Worth 131,592 138,678 140,702 161,960 183,217 182,064 195,318 -6.36%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 20 - - - - - -
Div Payout % - 1.47% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 131,592 138,678 140,702 161,960 183,217 182,064 195,318 -6.36%
NOSH 101,225 101,225 101,225 101,225 101,225 100,588 100,679 0.09%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -1.01% 1.93% -1.89% -7.77% 0.22% -0.14% 1.33% -
ROE -0.52% 1.00% -1.08% -4.39% 0.05% -0.75% 0.53% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 67.33 90.25 91.31 88.01 82.92 96.99 81.08 -3.04%
EPS -0.67 1.36 -1.50 -7.03 0.08 -1.36 1.03 -
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.37 1.39 1.60 1.81 1.81 1.94 -6.44%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 61.21 82.05 83.01 80.01 75.38 87.62 73.31 -2.95%
EPS -0.61 1.24 -1.37 -6.39 0.08 -1.23 0.93 -
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1818 1.2455 1.2636 1.4545 1.6454 1.6351 1.7541 -6.36%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.52 0.685 0.70 0.80 0.96 1.16 1.23 -
P/RPS 0.77 0.76 0.77 0.91 1.16 1.20 1.52 -10.70%
P/EPS -77.41 50.25 -46.59 -11.39 1,129.95 -85.29 119.42 -
EY -1.29 1.99 -2.15 -8.78 0.09 -1.17 0.84 -
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.50 0.50 0.53 0.64 0.63 -7.28%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 29/08/14 28/08/13 14/08/12 24/08/11 24/08/10 -
Price 0.55 0.595 0.685 0.73 0.92 1.05 1.15 -
P/RPS 0.82 0.66 0.75 0.83 1.11 1.08 1.42 -8.73%
P/EPS -81.87 43.64 -45.59 -10.39 1,082.87 -77.21 111.65 -
EY -1.22 2.29 -2.19 -9.62 0.09 -1.30 0.90 -
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.49 0.46 0.51 0.58 0.59 -5.50%

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