[HTPADU] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -146.53%
YoY- 62.74%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 165,332 76,239 400,479 254,135 166,329 81,430 338,124 -37.96%
PBT -6,082 489 8,437 1,288 2,167 1,568 3,357 -
Tax -686 -335 -3,597 -867 -742 -326 2,703 -
NP -6,768 154 4,840 421 1,425 1,242 6,060 -
-
NP to SH -7,374 -262 4,563 -436 937 851 4,044 -
-
Tax Rate - 68.51% 42.63% 67.31% 34.24% 20.79% -80.52% -
Total Cost 172,100 76,085 395,639 253,714 164,904 80,188 332,064 -35.50%
-
Net Worth 162,065 176,131 178,155 182,204 183,217 101,225 184,293 -8.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 162,065 176,131 178,155 182,204 183,217 101,225 184,293 -8.21%
NOSH 101,291 101,225 101,225 101,225 101,225 101,225 101,260 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -4.09% 0.20% 1.21% 0.17% 0.86% 1.53% 1.79% -
ROE -4.55% -0.15% 2.56% -0.24% 0.51% 0.84% 2.19% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 163.22 75.32 395.63 251.06 164.32 80.44 333.92 -37.97%
EPS -7.28 -0.26 4.51 -0.43 0.93 0.73 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.74 1.76 1.80 1.81 1.00 1.82 -8.23%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 148.48 68.47 359.66 228.24 149.38 73.13 303.66 -37.96%
EPS -6.62 -0.24 4.10 -0.39 0.84 0.76 3.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4555 1.5818 1.60 1.6364 1.6454 0.9091 1.6551 -8.21%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.80 0.77 0.82 1.05 0.96 1.04 1.04 -
P/RPS 0.49 1.02 0.21 0.42 0.58 1.29 0.31 35.73%
P/EPS -10.99 -297.49 18.19 -243.78 103.71 123.71 26.04 -
EY -9.10 -0.34 5.50 -0.41 0.96 0.81 3.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.47 0.58 0.53 1.04 0.57 -8.37%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 23/05/13 28/02/13 26/11/12 14/08/12 16/05/12 23/02/12 -
Price 0.73 0.775 0.78 0.86 0.92 0.99 1.05 -
P/RPS 0.45 1.03 0.20 0.34 0.56 1.23 0.31 28.23%
P/EPS -10.03 -299.43 17.30 -199.66 99.39 117.76 26.29 -
EY -9.97 -0.33 5.78 -0.50 1.01 0.85 3.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.44 0.48 0.51 0.99 0.58 -14.33%

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