[HUATLAI] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 9.72%
YoY- 246.46%
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 206,368 200,912 202,354 199,950 193,164 151,522 128,882 36.90%
PBT -9,068 13,266 16,322 18,192 14,212 -8,079 -4,561 58.17%
Tax -164 -2,528 -2,789 -2,714 -1,000 14 -756 -63.93%
NP -9,232 10,738 13,533 15,478 13,212 -8,065 -5,317 44.51%
-
NP to SH -9,232 10,247 12,878 14,496 13,212 -8,065 -5,317 44.51%
-
Tax Rate - 19.06% 17.09% 14.92% 7.04% - - -
Total Cost 215,600 190,174 188,821 184,472 179,952 159,587 134,199 37.21%
-
Net Worth 90,285 86,597 89,824 88,636 86,320 61,584 66,008 23.24%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 90,285 86,597 89,824 88,636 86,320 61,584 66,008 23.24%
NOSH 63,581 57,349 56,851 56,099 54,981 54,985 55,006 10.14%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -4.47% 5.34% 6.69% 7.74% 6.84% -5.32% -4.13% -
ROE -10.23% 11.83% 14.34% 16.35% 15.31% -13.10% -8.06% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 324.57 350.33 355.94 356.42 351.33 275.56 234.30 24.29%
EPS -14.52 17.87 22.65 25.84 21.36 -14.66 -9.67 31.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.51 1.58 1.58 1.57 1.12 1.20 11.88%
Adjusted Per Share Value based on latest NOSH - 57,188
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 264.51 257.52 259.37 256.28 247.59 194.21 165.19 36.90%
EPS -11.83 13.13 16.51 18.58 16.93 -10.34 -6.82 44.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1572 1.11 1.1513 1.1361 1.1064 0.7894 0.8461 23.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.69 0.90 0.84 0.77 1.07 1.00 0.90 -
P/RPS 0.21 0.26 0.24 0.22 0.30 0.36 0.38 -32.68%
P/EPS -4.75 5.04 3.71 2.98 4.45 -6.82 -9.31 -36.17%
EY -21.04 19.85 26.97 33.56 22.46 -14.67 -10.74 56.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.60 0.53 0.49 0.68 0.89 0.75 -24.72%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 27/06/06 28/02/06 30/11/05 26/08/05 27/05/05 28/02/05 26/11/04 -
Price 0.67 0.75 0.81 0.80 0.77 0.90 0.79 -
P/RPS 0.21 0.21 0.23 0.22 0.22 0.33 0.34 -27.49%
P/EPS -4.61 4.20 3.58 3.10 3.20 -6.14 -8.17 -31.73%
EY -21.67 23.82 27.97 32.30 31.21 -16.30 -12.24 46.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.51 0.51 0.49 0.80 0.66 -20.27%

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