[THHEAVY] QoQ Annualized Quarter Result on 31-Jan-2009 [#1]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- 92.07%
YoY- -197.4%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 296,968 354,572 354,430 360,088 360,864 362,240 380,712 -15.22%
PBT -39,405 -59,896 -38,672 -23,088 -314,912 -279,460 15,984 -
Tax -13,315 0 0 0 31,683 -10 -2,748 185.51%
NP -52,720 -59,896 -38,672 -23,088 -283,229 -279,470 13,236 -
-
NP to SH -52,720 -59,604 -38,230 -22,204 -279,833 -277,913 13,540 -
-
Tax Rate - - - - - - 17.19% -
Total Cost 349,688 414,468 393,102 383,176 644,093 641,710 367,476 -3.24%
-
Net Worth 98,940 106,169 134,929 195,035 144,723 211,897 410,303 -61.15%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 98,940 106,169 134,929 195,035 144,723 211,897 410,303 -61.15%
NOSH 562,161 558,787 562,205 750,135 516,869 516,823 512,878 6.28%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin -17.75% -16.89% -10.91% -6.41% -78.49% -77.15% 3.48% -
ROE -53.28% -56.14% -28.33% -11.38% -193.36% -131.15% 3.30% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 52.83 63.45 63.04 48.00 69.82 70.09 74.23 -20.23%
EPS -9.38 -10.67 -6.80 -2.96 -54.14 -53.77 2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.19 0.24 0.26 0.28 0.41 0.80 -63.45%
Adjusted Per Share Value based on latest NOSH - 750,135
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 13.37 15.96 15.96 16.21 16.25 16.31 17.14 -15.22%
EPS -2.37 -2.68 -1.72 -1.00 -12.60 -12.51 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0445 0.0478 0.0607 0.0878 0.0652 0.0954 0.1847 -61.18%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.40 0.61 0.62 0.34 1.16 1.72 1.50 -
P/RPS 0.76 0.96 0.98 0.71 1.66 2.45 2.02 -47.79%
P/EPS -4.27 -5.72 -9.12 -11.49 -2.14 -3.20 56.82 -
EY -23.45 -17.49 -10.97 -8.71 -46.67 -31.26 1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 3.21 2.58 1.31 4.14 4.20 1.88 13.35%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 29/12/09 29/09/09 30/06/09 30/03/09 31/12/08 29/09/08 30/06/08 -
Price 0.38 0.46 0.57 0.28 0.31 1.55 1.52 -
P/RPS 0.72 0.72 0.90 0.58 0.44 2.21 2.05 -50.12%
P/EPS -4.05 -4.31 -8.38 -9.46 -0.57 -2.88 57.58 -
EY -24.68 -23.19 -11.93 -10.57 -174.65 -34.69 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.42 2.38 1.08 1.11 3.78 1.90 8.90%

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