[HUATLAI] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 12.86%
YoY- -31.89%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 379,252 309,436 288,324 262,784 263,436 220,253 206,268 50.02%
PBT -33,528 3,613 -1,393 -17,154 -19,760 -12,186 -13,120 86.81%
Tax -216 -1,494 256 -2 72 3,223 -369 -30.00%
NP -33,744 2,119 -1,137 -17,156 -19,688 -8,963 -13,489 84.17%
-
NP to SH -33,744 2,119 -1,137 -17,156 -19,688 -8,963 -13,489 84.17%
-
Tax Rate - 41.35% - - - - - -
Total Cost 412,996 307,317 289,461 279,940 283,124 229,216 219,757 52.23%
-
Net Worth 92,005 101,663 96,931 89,408 92,611 97,753 96,230 -2.94%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 92,005 101,663 96,931 89,408 92,611 97,753 96,230 -2.94%
NOSH 64,792 64,753 64,621 64,788 64,763 64,311 64,153 0.66%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -8.90% 0.68% -0.39% -6.53% -7.47% -4.07% -6.54% -
ROE -36.68% 2.08% -1.17% -19.19% -21.26% -9.17% -14.02% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 585.33 477.87 446.18 405.60 406.77 342.48 321.52 49.04%
EPS -52.08 3.27 -1.76 -26.48 -30.40 -13.93 -21.03 82.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.57 1.50 1.38 1.43 1.52 1.50 -3.58%
Adjusted Per Share Value based on latest NOSH - 64,822
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 486.10 396.62 369.56 336.82 337.66 282.31 264.38 50.02%
EPS -43.25 2.72 -1.46 -21.99 -25.23 -11.49 -17.29 84.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1793 1.3031 1.2424 1.146 1.187 1.253 1.2334 -2.94%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.50 0.53 0.53 0.59 0.59 0.63 0.64 -
P/RPS 0.09 0.11 0.12 0.15 0.15 0.18 0.20 -41.24%
P/EPS -0.96 16.20 -30.11 -2.23 -1.94 -4.52 -3.04 -53.59%
EY -104.16 6.17 -3.32 -44.88 -51.53 -22.12 -32.85 115.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.35 0.43 0.41 0.41 0.43 -12.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 28/11/07 29/08/07 31/05/07 26/02/07 30/11/06 -
Price 0.50 0.54 0.52 0.55 0.58 0.68 0.62 -
P/RPS 0.09 0.11 0.12 0.14 0.14 0.20 0.19 -39.20%
P/EPS -0.96 16.50 -29.55 -2.08 -1.91 -4.88 -2.95 -52.65%
EY -104.16 6.06 -3.38 -48.15 -52.41 -20.50 -33.91 111.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.35 0.40 0.41 0.45 0.41 -10.00%

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
Post a Comment