[HIAPTEK] QoQ Annualized Quarter Result on 31-Oct-2014 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
17-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -75.0%
YoY- -79.74%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 1,257,619 1,258,156 1,217,144 1,229,824 1,110,490 1,101,757 1,059,160 12.16%
PBT -66,460 -2,386 6,080 19,944 49,851 54,641 58,618 -
Tax -10,346 -8,854 -12,566 -8,556 -4,286 -8,089 -15,938 -25.08%
NP -76,806 -11,241 -6,486 11,388 45,565 46,552 42,680 -
-
NP to SH -77,089 -11,236 -6,478 11,392 45,565 46,552 42,680 -
-
Tax Rate - - 206.68% 42.90% 8.60% 14.80% 27.19% -
Total Cost 1,334,425 1,269,397 1,223,630 1,218,436 1,064,925 1,055,205 1,016,480 19.95%
-
Net Worth 864,372 934,759 957,304 954,080 951,045 934,817 928,750 -4.68%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 2,125 - - - 4,258 - - -
Div Payout % 0.00% - - - 9.35% - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 864,372 934,759 957,304 954,080 951,045 934,817 928,750 -4.68%
NOSH 708,501 708,151 719,777 711,999 709,735 708,194 708,970 -0.04%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin -6.11% -0.89% -0.53% 0.93% 4.10% 4.23% 4.03% -
ROE -8.92% -1.20% -0.68% 1.19% 4.79% 4.98% 4.60% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 177.50 177.67 169.10 172.73 156.47 155.57 149.39 12.21%
EPS -10.88 -1.59 -0.90 1.60 6.42 6.57 6.02 -
DPS 0.30 0.00 0.00 0.00 0.60 0.00 0.00 -
NAPS 1.22 1.32 1.33 1.34 1.34 1.32 1.31 -4.64%
Adjusted Per Share Value based on latest NOSH - 711,999
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 72.06 72.09 69.74 70.47 63.63 63.13 60.69 12.16%
EPS -4.42 -0.64 -0.37 0.65 2.61 2.67 2.45 -
DPS 0.12 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.4953 0.5356 0.5485 0.5467 0.5449 0.5356 0.5322 -4.68%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.37 0.515 0.59 0.74 0.765 0.79 0.735 -
P/RPS 0.21 0.29 0.35 0.43 0.49 0.51 0.49 -43.24%
P/EPS -3.40 -32.46 -65.56 46.25 11.92 12.02 12.21 -
EY -29.41 -3.08 -1.53 2.16 8.39 8.32 8.19 -
DY 0.81 0.00 0.00 0.00 0.78 0.00 0.00 -
P/NAPS 0.30 0.39 0.44 0.55 0.57 0.60 0.56 -34.11%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 30/09/15 29/06/15 26/03/15 17/12/14 26/09/14 30/06/14 27/03/14 -
Price 0.26 0.415 0.525 0.55 0.785 0.72 0.725 -
P/RPS 0.15 0.23 0.31 0.32 0.50 0.46 0.49 -54.67%
P/EPS -2.39 -26.16 -58.33 34.38 12.23 10.95 12.04 -
EY -41.85 -3.82 -1.71 2.91 8.18 9.13 8.30 -
DY 1.15 0.00 0.00 0.00 0.76 0.00 0.00 -
P/NAPS 0.21 0.31 0.39 0.41 0.59 0.55 0.55 -47.46%

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