[HTPADU] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 434.36%
YoY- -39.9%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 78,290 406,968 266,400 171,720 87,840 458,973 304,084 -59.56%
PBT 4,001 17,295 6,315 7,846 2,324 37,912 12,866 -54.13%
Tax -1,437 -6,479 -3,333 -2,696 -1,267 -6,779 -2,782 -35.64%
NP 2,564 10,816 2,982 5,150 1,057 31,133 10,084 -59.89%
-
NP to SH 1,896 9,969 2,217 4,355 815 29,661 9,516 -65.92%
-
Tax Rate 35.92% 37.46% 52.78% 34.36% 54.52% 17.88% 21.62% -
Total Cost 75,726 396,152 263,418 166,570 86,783 427,840 294,000 -59.55%
-
Net Worth 190,603 190,340 173,547 176,202 182,117 181,006 171,107 7.46%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 190,603 190,340 173,547 176,202 182,117 181,006 171,107 7.46%
NOSH 100,317 100,179 100,316 100,114 100,617 100,003 99,921 0.26%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.28% 2.66% 1.12% 3.00% 1.20% 6.78% 3.32% -
ROE 0.99% 5.24% 1.28% 2.47% 0.45% 16.39% 5.56% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 78.04 406.24 265.56 171.52 87.30 458.96 303.89 -59.63%
EPS 1.89 9.93 2.21 4.35 0.81 29.66 9.51 -65.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.90 1.73 1.76 1.81 1.81 1.71 7.28%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 70.31 365.49 239.25 154.22 78.89 412.20 273.09 -59.56%
EPS 1.70 8.95 1.99 3.91 0.73 26.64 8.55 -65.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7118 1.7094 1.5586 1.5824 1.6356 1.6256 1.5367 7.46%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.07 1.08 1.16 1.01 0.88 0.82 0.94 -
P/RPS 1.37 0.27 0.44 0.59 1.01 0.18 0.31 169.54%
P/EPS 56.61 10.85 52.49 23.22 108.64 2.76 9.88 220.54%
EY 1.77 9.21 1.91 4.31 0.92 36.17 10.12 -68.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.67 0.57 0.49 0.45 0.55 1.20%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 05/11/09 26/08/09 27/05/09 24/02/09 27/11/08 -
Price 1.06 1.10 1.23 1.15 1.05 0.90 0.85 -
P/RPS 1.36 0.27 0.46 0.67 1.20 0.20 0.28 187.08%
P/EPS 56.08 11.05 55.66 26.44 129.63 3.03 8.94 240.51%
EY 1.78 9.05 1.80 3.78 0.77 32.96 11.19 -70.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.71 0.65 0.58 0.50 0.50 7.85%

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