[HTPADU] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 69.09%
YoY- 189.39%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 125,165 94,680 95,830 114,705 76,275 70,020 77,081 8.41%
PBT 1,736 -1,531 2,300 5,523 1,906 8,291 4,010 -13.01%
Tax -641 -637 1 -1,388 -991 -2,312 -1,711 -15.08%
NP 1,095 -2,168 2,301 4,135 915 5,979 2,299 -11.62%
-
NP to SH 1,045 -2,138 2,269 3,982 1,376 5,513 2,299 -12.30%
-
Tax Rate 36.92% - -0.04% 25.13% 51.99% 27.89% 42.67% -
Total Cost 124,070 96,848 93,529 110,570 75,360 64,041 74,782 8.79%
-
Net Worth 195,937 173,568 99,921 195,097 190,446 173,094 172,924 2.10%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 195,937 173,568 99,921 195,097 190,446 173,094 172,924 2.10%
NOSH 100,480 100,328 99,921 100,050 99,710 100,054 99,956 0.08%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.87% -2.29% 2.40% 3.60% 1.20% 8.54% 2.98% -
ROE 0.53% -1.23% 2.27% 2.04% 0.72% 3.18% 1.33% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 124.57 94.37 95.91 114.65 76.50 69.98 77.11 8.31%
EPS 1.04 -2.14 2.27 3.98 1.38 5.51 2.30 -12.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.73 1.00 1.95 1.91 1.73 1.73 2.01%
Adjusted Per Share Value based on latest NOSH - 100,050
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 112.41 85.03 86.06 103.02 68.50 62.88 69.23 8.40%
EPS 0.94 -1.92 2.04 3.58 1.24 4.95 2.06 -12.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7597 1.5588 0.8974 1.7521 1.7104 1.5545 1.553 2.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.11 1.16 0.94 0.85 1.19 1.40 2.57 -
P/RPS 0.89 1.23 0.98 0.74 1.56 2.00 3.33 -19.73%
P/EPS 106.73 -54.43 41.40 21.36 86.23 25.41 111.74 -0.76%
EY 0.94 -1.84 2.42 4.68 1.16 3.94 0.89 0.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.94 0.44 0.62 0.81 1.49 -14.79%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 05/11/09 27/11/08 27/11/07 22/11/06 10/11/05 09/11/04 -
Price 1.18 1.23 0.85 0.85 1.17 1.26 2.54 -
P/RPS 0.95 1.30 0.89 0.74 1.53 1.80 3.29 -18.69%
P/EPS 113.46 -57.72 37.43 21.36 84.78 22.87 110.43 0.45%
EY 0.88 -1.73 2.67 4.68 1.18 4.37 0.91 -0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.85 0.44 0.61 0.73 1.47 -13.62%

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