[HTPADU] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 87.86%
YoY- -116.98%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 383,843 406,098 430,552 335,628 426,849 451,768 469,012 -12.47%
PBT -36,158 2,805 4,114 3,328 -15,292 5,350 13,814 -
Tax -196 -1,458 -1,930 -4,096 -143 -2,785 -4,774 -88.02%
NP -36,354 1,346 2,184 -768 -15,435 2,565 9,040 -
-
NP to SH -29,175 4,538 2,490 -1,724 -14,203 2,573 9,428 -
-
Tax Rate - 51.98% 46.91% 123.08% - 52.06% 34.56% -
Total Cost 420,197 404,752 428,368 336,396 442,284 449,202 459,972 -5.83%
-
Net Worth 114,384 133,617 113,372 129,526 128,555 135,641 143,739 -14.09%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 114,384 133,617 113,372 129,526 128,555 135,641 143,739 -14.09%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -9.47% 0.33% 0.51% -0.23% -3.62% 0.57% 1.93% -
ROE -25.51% 3.40% 2.20% -1.33% -11.05% 1.90% 6.56% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 379.20 401.18 425.34 285.03 421.68 446.30 463.34 -12.47%
EPS -28.82 4.48 2.46 -1.48 -14.03 2.55 9.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.32 1.12 1.10 1.27 1.34 1.42 -14.09%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 360.80 381.72 404.70 315.48 401.22 424.64 440.85 -12.47%
EPS -27.42 4.27 2.34 -1.62 -13.35 2.42 8.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0752 1.2559 1.0656 1.2175 1.2084 1.275 1.3511 -14.08%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.425 0.50 0.505 0.62 0.70 0.79 0.86 -
P/RPS 0.11 0.12 0.12 0.22 0.17 0.18 0.19 -30.46%
P/EPS -1.47 11.15 20.53 -42.35 -4.99 31.08 9.23 -
EY -67.82 8.97 4.87 -2.36 -20.04 3.22 10.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.45 0.56 0.55 0.59 0.61 -26.99%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 27/02/18 22/11/17 24/08/17 -
Price 0.735 0.435 0.52 0.58 0.73 0.84 0.77 -
P/RPS 0.19 0.11 0.12 0.20 0.17 0.19 0.17 7.67%
P/EPS -2.55 9.70 21.14 -39.61 -5.20 33.04 8.27 -
EY -39.21 10.31 4.73 -2.52 -19.22 3.03 12.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.33 0.46 0.53 0.57 0.63 0.54 13.11%

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