[HUATLAI] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 119.83%
YoY- 202.96%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 572,906 536,500 501,216 492,306 454,890 445,052 443,737 18.62%
PBT 3,962 -36,504 9,470 10,724 4,926 -12,444 -13,096 -
Tax -164 -324 931 -205 -200 -192 535 -
NP 3,798 -36,828 10,401 10,518 4,726 -12,636 -12,561 -
-
NP to SH 5,748 -33,132 10,315 10,389 4,726 -12,636 -12,561 -
-
Tax Rate 4.14% - -9.83% 1.91% 4.06% - - -
Total Cost 569,108 573,328 490,815 481,788 450,164 457,688 456,298 15.91%
-
Net Worth 138,130 81,642 98,309 94,758 90,635 84,801 88,119 35.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 138,130 81,642 98,309 94,758 90,635 84,801 88,119 35.05%
NOSH 111,395 74,220 64,254 64,026 64,739 64,733 64,793 43.65%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.66% -6.86% 2.08% 2.14% 1.04% -2.84% -2.83% -
ROE 4.16% -40.58% 10.49% 10.96% 5.21% -14.90% -14.25% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 514.30 722.85 780.05 768.91 702.64 687.51 684.85 -17.42%
EPS 5.16 -44.64 15.92 16.23 7.30 -19.52 -19.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.10 1.53 1.48 1.40 1.31 1.36 -5.98%
Adjusted Per Share Value based on latest NOSH - 63,645
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 734.32 687.66 642.43 631.01 583.05 570.44 568.76 18.62%
EPS 7.37 -42.47 13.22 13.32 6.06 -16.20 -16.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7705 1.0464 1.2601 1.2146 1.1617 1.0869 1.1295 35.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.68 0.50 0.56 0.45 0.72 0.46 0.47 -
P/RPS 0.13 0.07 0.07 0.06 0.10 0.07 0.07 51.25%
P/EPS 13.18 -1.12 3.49 2.77 9.86 -2.36 -2.42 -
EY 7.59 -89.28 28.67 36.06 10.14 -42.43 -41.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.37 0.30 0.51 0.35 0.35 35.27%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 09/08/10 26/05/10 25/02/10 30/11/09 27/08/09 29/05/09 27/02/09 -
Price 0.89 0.45 0.55 0.49 0.45 0.73 0.50 -
P/RPS 0.17 0.06 0.07 0.06 0.06 0.11 0.07 80.96%
P/EPS 17.25 -1.01 3.43 3.02 6.16 -3.74 -2.58 -
EY 5.80 -99.20 29.19 33.12 16.22 -26.74 -38.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.41 0.36 0.33 0.32 0.56 0.37 56.05%

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