[HTPADU] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
19-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 79.46%
YoY- -25.39%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 85,363 116,557 70,934 100,084 92,640 68,365 0 -100.00%
PBT 1,195 1,171 9,148 14,112 18,595 17,545 0 -100.00%
Tax 1,140 -1,441 -1,288 -5,979 -7,694 -7,467 0 -100.00%
NP 2,335 -270 7,860 8,133 10,901 10,078 0 -100.00%
-
NP to SH 1,808 -270 7,860 8,133 10,901 10,078 0 -100.00%
-
Tax Rate -95.40% 123.06% 14.08% 42.37% 41.38% 42.56% - -
Total Cost 83,028 116,827 63,074 91,951 81,739 58,287 0 -100.00%
-
Net Worth 190,894 169,999 171,999 159,940 139,161 114,477 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 7,159 - 8,636 - - - -
Div Payout % - 0.00% - 106.19% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 190,894 169,999 171,999 159,940 139,161 114,477 0 -100.00%
NOSH 99,944 99,999 99,999 99,962 79,977 80,054 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.74% -0.23% 11.08% 8.13% 11.77% 14.74% 0.00% -
ROE 0.95% -0.16% 4.57% 5.09% 7.83% 8.80% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 85.41 116.56 70.93 100.12 115.83 85.40 0.00 -100.00%
EPS 1.81 -0.27 7.86 8.13 13.63 12.60 0.00 -100.00%
DPS 0.00 7.16 0.00 8.64 0.00 0.00 0.00 -
NAPS 1.91 1.70 1.72 1.60 1.74 1.43 2.64 0.34%
Adjusted Per Share Value based on latest NOSH - 99,962
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 76.66 104.68 63.70 89.88 83.20 61.40 0.00 -100.00%
EPS 1.62 -0.24 7.06 7.30 9.79 9.05 0.00 -100.00%
DPS 0.00 6.43 0.00 7.76 0.00 0.00 0.00 -
NAPS 1.7144 1.5267 1.5447 1.4364 1.2498 1.0281 2.64 0.46%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.01 2.65 3.64 3.40 4.08 3.10 0.00 -
P/RPS 1.18 2.27 5.13 3.40 3.52 3.63 0.00 -100.00%
P/EPS 55.83 -981.48 46.31 41.79 29.93 24.62 0.00 -100.00%
EY 1.79 -0.10 2.16 2.39 3.34 4.06 0.00 -100.00%
DY 0.00 2.70 0.00 2.54 0.00 0.00 0.00 -
P/NAPS 0.53 1.56 2.12 2.13 2.34 2.17 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 18/02/05 19/02/04 19/02/03 20/02/02 27/02/01 - -
Price 1.20 2.60 3.30 3.04 4.24 3.48 0.00 -
P/RPS 1.40 2.23 4.65 3.04 3.66 4.08 0.00 -100.00%
P/EPS 66.34 -962.96 41.98 37.36 31.11 27.64 0.00 -100.00%
EY 1.51 -0.10 2.38 2.68 3.21 3.62 0.00 -100.00%
DY 0.00 2.75 0.00 2.84 0.00 0.00 0.00 -
P/NAPS 0.63 1.53 1.92 1.90 2.44 2.43 0.00 -100.00%

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