[HTPADU] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 104.35%
YoY- 360.0%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 293,496 219,588 147,548 78,600 269,502 200,814 131,921 70.17%
PBT -9,572 -3,115 434 610 -15,647 2,169 1,883 -
Tax -743 -355 -199 -55 -326 -125 -98 284.50%
NP -10,315 -3,470 235 555 -15,973 2,044 1,785 -
-
NP to SH -10,217 -3,183 436 667 -15,345 1,456 602 -
-
Tax Rate - - 45.85% 9.02% - 5.76% 5.20% -
Total Cost 303,811 223,058 147,313 78,045 285,475 198,770 130,136 75.71%
-
Net Worth 72,882 79,967 83,004 84,016 97,175 115,396 110,335 -24.09%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 72,882 79,967 83,004 84,016 97,175 115,396 110,335 -24.09%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -3.51% -1.58% 0.16% 0.71% -5.93% 1.02% 1.35% -
ROE -14.02% -3.98% 0.53% 0.79% -15.79% 1.26% 0.55% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 289.94 216.93 145.76 77.65 266.24 198.38 130.32 70.17%
EPS -10.09 -3.14 0.43 0.66 -15.16 1.44 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.79 0.82 0.83 0.96 1.14 1.09 -24.09%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 275.87 206.40 138.69 73.88 253.32 188.76 124.00 70.17%
EPS -9.60 -2.99 0.41 0.63 -14.42 1.37 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6851 0.7517 0.7802 0.7897 0.9134 1.0847 1.0371 -24.09%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.68 0.72 0.88 1.19 1.26 1.28 1.25 -
P/RPS 0.23 0.33 0.60 1.53 0.47 0.65 0.96 -61.32%
P/EPS -6.74 -22.90 204.31 180.60 -8.31 88.99 210.18 -
EY -14.84 -4.37 0.49 0.55 -12.03 1.12 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.91 1.07 1.43 1.31 1.12 1.15 -12.54%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 29/08/22 31/05/22 28/02/22 30/11/21 26/08/21 -
Price 0.79 0.72 0.79 0.985 1.12 1.10 1.35 -
P/RPS 0.27 0.33 0.54 1.27 0.42 0.55 1.04 -59.20%
P/EPS -7.83 -22.90 183.41 149.49 -7.39 76.47 227.00 -
EY -12.78 -4.37 0.55 0.67 -13.54 1.31 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.91 0.96 1.19 1.17 0.96 1.24 -7.65%

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