[HUATLAI] YoY 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- 313.45%
YoY- 304.11%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 65,533 50,584 51,684 35,839 18,429 15,295 0 -
PBT -3,637 -4,188 5,543 4,848 1,174 1,636 0 -
Tax -19 -8 -1,107 -912 -200 -63 0 -
NP -3,656 -4,196 4,436 3,936 974 1,573 0 -
-
NP to SH -3,656 -4,196 4,312 3,936 974 1,573 0 -
-
Tax Rate - - 19.97% 18.81% 17.04% 3.85% - -
Total Cost 69,189 54,780 47,248 31,903 17,455 13,722 0 -
-
Net Worth 89,455 86,769 90,357 72,013 63,934 59,782 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 89,455 86,769 90,357 72,013 63,934 59,782 0 -
NOSH 64,822 64,753 57,188 54,972 49,948 42,398 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 -5.58% -8.30% 8.58% 10.98% 5.29% 10.28% 0.00% -
ROE -4.09% -4.84% 4.77% 5.47% 1.52% 2.63% 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 101.10 78.12 90.38 65.19 36.90 36.07 0.00 -
EPS -5.64 -6.48 7.54 7.16 1.95 3.71 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 84.00 64.84 66.25 45.94 23.62 19.60 0.00 -
EPS -4.69 -5.38 5.53 5.04 1.25 2.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1466 1.1122 1.1582 0.923 0.8195 0.7663 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 0.58 0.86 0.85 1.41 3.31 0.00 0.00 -
P/EPS -10.46 -10.34 10.21 12.85 62.56 0.00 0.00 -
EY -9.56 -9.67 9.79 7.78 1.60 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 0.54 0.81 0.89 1.23 3.47 3.55 0.00 -
P/EPS -9.75 -9.72 10.61 11.17 65.64 34.50 0.00 -
EY -10.25 -10.29 9.43 8.95 1.52 2.90 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