[HTPADU] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 10.11%
YoY- 179.27%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 76,239 400,479 254,135 166,329 81,430 338,124 246,463 -54.22%
PBT 489 8,437 1,288 2,167 1,568 3,357 2,099 -62.10%
Tax -335 -3,597 -867 -742 -326 2,703 -1,018 -52.30%
NP 154 4,840 421 1,425 1,242 6,060 1,081 -72.69%
-
NP to SH -262 4,563 -436 937 851 4,044 -1,170 -63.09%
-
Tax Rate 68.51% 42.63% 67.31% 34.24% 20.79% -80.52% 48.50% -
Total Cost 76,085 395,639 253,714 164,904 80,188 332,064 245,382 -54.15%
-
Net Worth 176,131 178,155 182,204 183,217 101,225 184,293 177,517 -0.52%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 176,131 178,155 182,204 183,217 101,225 184,293 177,517 -0.52%
NOSH 101,225 101,225 101,225 101,225 101,225 101,260 100,862 0.23%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.20% 1.21% 0.17% 0.86% 1.53% 1.79% 0.44% -
ROE -0.15% 2.56% -0.24% 0.51% 0.84% 2.19% -0.66% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 75.32 395.63 251.06 164.32 80.44 333.92 244.36 -54.33%
EPS -0.26 4.51 -0.43 0.93 0.73 1.45 -1.16 -63.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.76 1.80 1.81 1.00 1.82 1.76 -0.75%
Adjusted Per Share Value based on latest NOSH - 101,225
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 71.66 376.43 238.88 156.34 76.54 317.82 231.66 -54.22%
EPS -0.25 4.29 -0.41 0.88 0.80 3.80 -1.10 -62.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6556 1.6746 1.7126 1.7222 0.9515 1.7323 1.6686 -0.51%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.77 0.82 1.05 0.96 1.04 1.04 1.00 -
P/RPS 1.02 0.21 0.42 0.58 1.29 0.31 0.41 83.50%
P/EPS -297.49 18.19 -243.78 103.71 123.71 26.04 -86.21 128.18%
EY -0.34 5.50 -0.41 0.96 0.81 3.84 -1.16 -55.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.58 0.53 1.04 0.57 0.57 -15.83%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 28/02/13 26/11/12 14/08/12 16/05/12 23/02/12 24/11/11 -
Price 0.775 0.78 0.86 0.92 0.99 1.05 1.00 -
P/RPS 1.03 0.20 0.34 0.56 1.23 0.31 0.41 84.69%
P/EPS -299.43 17.30 -199.66 99.39 117.76 26.29 -86.21 129.17%
EY -0.33 5.78 -0.50 1.01 0.85 3.80 -1.16 -56.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.48 0.51 0.99 0.58 0.57 -14.56%

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