[HUATLAI] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 93.37%
YoY- 91.57%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 395,060 379,252 309,436 288,324 262,784 263,436 220,253 47.67%
PBT -23,598 -33,528 3,613 -1,393 -17,154 -19,760 -12,186 55.42%
Tax -210 -216 -1,494 256 -2 72 3,223 -
NP -23,808 -33,744 2,119 -1,137 -17,156 -19,688 -8,963 91.91%
-
NP to SH -23,808 -33,744 2,119 -1,137 -17,156 -19,688 -8,963 91.91%
-
Tax Rate - - 41.35% - - - - -
Total Cost 418,868 412,996 307,317 289,461 279,940 283,124 229,216 49.52%
-
Net Worth 88,777 92,005 101,663 96,931 89,408 92,611 97,753 -6.22%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 88,777 92,005 101,663 96,931 89,408 92,611 97,753 -6.22%
NOSH 64,801 64,792 64,753 64,621 64,788 64,763 64,311 0.50%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -6.03% -8.90% 0.68% -0.39% -6.53% -7.47% -4.07% -
ROE -26.82% -36.68% 2.08% -1.17% -19.19% -21.26% -9.17% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 609.65 585.33 477.87 446.18 405.60 406.77 342.48 46.93%
EPS -36.74 -52.08 3.27 -1.76 -26.48 -30.40 -13.93 91.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.42 1.57 1.50 1.38 1.43 1.52 -6.69%
Adjusted Per Share Value based on latest NOSH - 64,807
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 506.37 486.10 396.62 369.56 336.82 337.66 282.31 47.67%
EPS -30.52 -43.25 2.72 -1.46 -21.99 -25.23 -11.49 91.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1379 1.1793 1.3031 1.2424 1.146 1.187 1.253 -6.22%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.49 0.50 0.53 0.53 0.59 0.59 0.63 -
P/RPS 0.08 0.09 0.11 0.12 0.15 0.15 0.18 -41.79%
P/EPS -1.33 -0.96 16.20 -30.11 -2.23 -1.94 -4.52 -55.79%
EY -74.98 -104.16 6.17 -3.32 -44.88 -51.53 -22.12 125.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.34 0.35 0.43 0.41 0.41 -8.31%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 29/05/08 28/02/08 28/11/07 29/08/07 31/05/07 26/02/07 -
Price 0.47 0.50 0.54 0.52 0.55 0.58 0.68 -
P/RPS 0.08 0.09 0.11 0.12 0.14 0.14 0.20 -45.74%
P/EPS -1.28 -0.96 16.50 -29.55 -2.08 -1.91 -4.88 -59.05%
EY -78.17 -104.16 6.06 -3.38 -48.15 -52.41 -20.50 144.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.34 0.35 0.40 0.41 0.45 -17.05%

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