[HUATLAI] YoY TTM Result on 30-Sep-2003 [#3]

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	203,847	206,626	125,349	78,733	48,827	42.90%
YoY %	-1.34%	64.84%	59.21%	61.25%	-	-
Horiz. %	417.49%	423.18%	256.72%	161.25%	100.00%	-
PBT	-8,816	7,584	-2,301	4,887	5,090	-
YoY %	-216.24%	429.60%	-147.08%	-3.99%	-	-
Horiz. %	-173.20%	149.00%	-45.21%	96.01%	100.00%	-
Tax	-713	-1,511	-1,519	-1,314	-1,091	-10.08%
YoY %	52.81%	0.53%	-15.60%	-20.44%	-	-
Horiz. %	65.35%	138.50%	139.23%	120.44%	100.00%	-
NP	-9,529	6,073	-3,820	3,573	3,999	-
YoY %	-256.91%	258.98%	-206.91%	-10.65%	-	-
Horiz. %	-238.28%	151.86%	-95.52%	89.35%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-9,529	5,949	-3,820	3,573	3,999	-
YoY %	-260.18%	255.73%	-206.91%	-10.65%	-	-
Horiz. %	-238.28%	148.76%	-95.52%	89.35%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	19.92%	-	26.89%	21.43%	-
YoY %	-	0.00%	-	25.48%	-	-
Horiz. %	-	92.95%	-	125.48%	100.00%	-
Total Cost	213,376	200,553	129,169	75,160	44,828	47.66%
YoY %	6.39%	55.26%	71.86%	67.66%	-	-
Horiz. %	475.99%	447.38%	288.14%	167.66%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	97,123	92,236	66,027	64,139	44,937	21.23%
YoY %	5.30%	39.69%	2.94%	42.73%	-	-
Horiz. %	216.13%	205.26%	146.93%	142.73%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	97,123	92,236	66,027	64,139	44,937	21.23%
YoY %	5.30%	39.69%	2.94%	42.73%	-	-
Horiz. %	216.13%	205.26%	146.93%	142.73%	100.00%	-
NOSH	64,749	58,377	55,022	50,109	44,937	9.55%
YoY %	10.92%	6.10%	9.80%	11.51%	-	-
Horiz. %	144.09%	129.91%	122.44%	111.51%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	-4.67%	2.94%	-3.05%	4.54%	8.19%	-
YoY %	-258.84%	196.39%	-167.18%	-44.57%	-	-
Horiz. %	-57.02%	35.90%	-37.24%	55.43%	100.00%	-
ROE	-9.81%	6.45%	-5.79%	5.57%	8.90%	-
YoY %	-252.09%	211.40%	-203.95%	-37.42%	-	-
Horiz. %	-110.22%	72.47%	-65.06%	62.58%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	314.83	353.95	227.81	157.12	108.66	30.44%
YoY %	-11.05%	55.37%	44.99%	44.60%	-	-
Horiz. %	289.74%	325.74%	209.65%	144.60%	100.00%	-
EPS	-14.72	10.19	-6.94	7.13	8.90	-
YoY %	-244.46%	246.83%	-197.34%	-19.89%	-	-
Horiz. %	-165.39%	114.49%	-77.98%	80.11%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.50	1.58	1.20	1.28	1.00	10.66%
YoY %	-5.06%	31.67%	-6.25%	28.00%	-	-
Horiz. %	150.00%	158.00%	120.00%	128.00%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 50,109
RPS	261.28	264.84	160.67	100.92	62.58	42.90%
YoY %	-1.34%	64.83%	59.21%	61.27%	-	-
Horiz. %	417.51%	423.20%	256.74%	161.27%	100.00%	-
EPS	-12.21	7.63	-4.90	4.58	5.13	-
YoY %	-260.03%	255.71%	-206.99%	-10.72%	-	-
Horiz. %	-238.01%	148.73%	-95.52%	89.28%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.2449	1.1822	0.8463	0.8221	0.576	21.23%
YoY %	5.30%	39.69%	2.94%	42.73%	-	-
Horiz. %	216.13%	205.24%	146.93%	142.73%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	0.64	0.84	0.90	1.21	1.12	-
P/RPS	0.20	0.24	0.40	0.77	1.03	-33.59%
YoY %	-16.67%	-40.00%	-48.05%	-25.24%	-	-
Horiz. %	19.42%	23.30%	38.83%	74.76%	100.00%	-
P/EPS	-4.35	8.24	-12.96	16.97	12.59	-
YoY %	-152.79%	163.58%	-176.37%	34.79%	-	-
Horiz. %	-34.55%	65.45%	-102.94%	134.79%	100.00%	-
EY	-23.00	12.13	-7.71	5.89	7.95	-
YoY %	-289.61%	257.33%	-230.90%	-25.91%	-	-
Horiz. %	-289.31%	152.58%	-96.98%	74.09%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.43	0.53	0.75	0.95	1.12	-21.27%
YoY %	-18.87%	-29.33%	-21.05%	-15.18%	-	-
Horiz. %	38.39%	47.32%	66.96%	84.82%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	30/11/06	30/11/05	26/11/04	28/11/03	-	-
Price	0.62	0.81	0.79	1.69	0.00	-
P/RPS	0.20	0.23	0.35	1.08	0.00	-
YoY %	-13.04%	-34.29%	-67.59%	0.00%	-	-
Horiz. %	18.52%	21.30%	32.41%	100.00%	-	-
P/EPS	-4.21	7.95	-11.38	23.70	0.00	-
YoY %	-152.96%	169.86%	-148.02%	0.00%	-	-
Horiz. %	-17.76%	33.54%	-48.02%	100.00%	-	-
EY	-23.74	12.58	-8.79	4.22	0.00	-
YoY %	-288.71%	243.12%	-308.29%	0.00%	-	-
Horiz. %	-562.56%	298.10%	-208.29%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.41	0.51	0.66	1.32	0.00	-
YoY %	-19.61%	-22.73%	-50.00%	0.00%	-	-
Horiz. %	31.06%	38.64%	50.00%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos