[HTPADU] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -65.19%
YoY- -2693.81%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 184,227 91,802 413,818 267,009 165,332 76,239 400,479 -40.49%
PBT -6,281 -4,538 -31,438 -10,157 -6,082 489 8,437 -
Tax -167 -166 -1,911 -1,248 -686 -335 -3,597 -87.15%
NP -6,448 -4,704 -33,349 -11,405 -6,768 154 4,840 -
-
NP to SH -6,576 -5,055 -32,743 -12,181 -7,374 -262 4,563 -
-
Tax Rate - - - - - 68.51% 42.63% -
Total Cost 190,675 96,506 447,167 278,414 172,100 76,085 395,639 -38.61%
-
Net Worth 140,702 142,727 149,813 156,945 162,065 176,131 178,155 -14.59%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 140,702 142,727 149,813 156,945 162,065 176,131 178,155 -14.59%
NOSH 101,225 101,225 101,225 101,255 101,291 101,225 101,225 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -3.50% -5.12% -8.06% -4.27% -4.09% 0.20% 1.21% -
ROE -4.67% -3.54% -21.86% -7.76% -4.55% -0.15% 2.56% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 182.00 90.69 408.81 263.70 163.22 75.32 395.63 -40.49%
EPS -6.50 -4.99 -32.35 -12.03 -7.28 -0.26 4.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.41 1.48 1.55 1.60 1.74 1.76 -14.59%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 173.17 86.29 388.97 250.98 155.41 71.66 376.43 -40.49%
EPS -6.18 -4.75 -30.78 -11.45 -6.93 -0.25 4.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3225 1.3416 1.4082 1.4752 1.5234 1.6556 1.6746 -14.59%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.70 0.67 0.66 0.725 0.80 0.77 0.82 -
P/RPS 0.38 0.74 0.16 0.27 0.49 1.02 0.21 48.65%
P/EPS -10.78 -13.42 -2.04 -6.03 -10.99 -297.49 18.19 -
EY -9.28 -7.45 -49.01 -16.59 -9.10 -0.34 5.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.45 0.47 0.50 0.44 0.47 4.22%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 28/05/14 27/02/14 28/11/13 28/08/13 23/05/13 28/02/13 -
Price 0.685 0.70 0.71 0.73 0.73 0.775 0.78 -
P/RPS 0.38 0.77 0.17 0.28 0.45 1.03 0.20 53.58%
P/EPS -10.54 -14.02 -2.19 -6.07 -10.03 -299.43 17.30 -
EY -9.48 -7.13 -45.56 -16.48 -9.97 -0.33 5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.48 0.47 0.46 0.45 0.44 7.46%

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