[HTPADU] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -91.63%
YoY- -90.19%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 338,124 328,617 337,250 284,244 433,910 380,114 319,844 3.76%
PBT 3,357 2,798 1,876 3,312 17,203 9,384 10,604 -53.45%
Tax 2,703 -1,357 -1,100 -1,224 -6,862 -3,054 -3,300 -
NP 6,060 1,441 776 2,088 10,341 6,329 7,304 -11.67%
-
NP to SH 4,044 -1,560 -2,364 744 8,892 5,396 5,864 -21.89%
-
Tax Rate -80.52% 48.50% 58.64% 36.96% 39.89% 32.54% 31.12% -
Total Cost 332,064 327,176 336,474 282,156 423,569 373,785 312,540 4.11%
-
Net Worth 184,293 177,517 182,856 189,099 187,331 195,822 194,797 -3.61%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 184,293 177,517 182,856 189,099 187,331 195,822 194,797 -3.61%
NOSH 101,260 100,862 101,025 103,333 100,715 100,421 100,410 0.56%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.79% 0.44% 0.23% 0.73% 2.38% 1.67% 2.28% -
ROE 2.19% -0.88% -1.29% 0.39% 4.75% 2.76% 3.01% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 333.92 325.81 333.83 275.07 430.83 378.52 318.53 3.18%
EPS 1.45 -1.55 -2.34 0.72 8.85 5.37 5.84 -60.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.76 1.81 1.83 1.86 1.95 1.94 -4.15%
Adjusted Per Share Value based on latest NOSH - 103,333
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 317.82 308.89 317.00 267.18 407.86 357.29 300.64 3.76%
EPS 3.80 -1.47 -2.22 0.70 8.36 5.07 5.51 -21.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7323 1.6686 1.7188 1.7775 1.7608 1.8406 1.831 -3.61%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.04 1.00 1.16 1.15 1.28 1.11 1.23 -
P/RPS 0.31 0.31 0.35 0.42 0.30 0.29 0.39 -14.15%
P/EPS 26.04 -64.66 -49.57 159.72 14.50 20.66 21.06 15.15%
EY 3.84 -1.55 -2.02 0.63 6.90 4.84 4.75 -13.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.64 0.63 0.69 0.57 0.63 -6.43%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 24/08/11 26/05/11 24/02/11 30/11/10 24/08/10 -
Price 1.05 1.00 1.05 1.14 1.16 1.18 1.15 -
P/RPS 0.31 0.31 0.31 0.41 0.27 0.31 0.36 -9.46%
P/EPS 26.29 -64.66 -44.87 158.33 13.14 21.96 19.69 21.19%
EY 3.80 -1.55 -2.23 0.63 7.61 4.55 5.08 -17.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.58 0.62 0.62 0.61 0.59 -1.13%

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