[HIAPTEK] QoQ Cumulative Quarter Result on 31-Oct-2016 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
15-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- 97.69%
YoY- 97.43%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 1,073,657 845,377 548,252 279,123 1,138,061 877,520 592,467 48.69%
PBT -74,820 64,596 22,868 5,374 -24,617 -42,414 -54,955 22.86%
Tax -28,341 -29,888 -20,102 -6,509 -17,556 -7,455 -5,440 200.82%
NP -103,161 34,708 2,766 -1,135 -42,173 -49,869 -60,395 42.93%
-
NP to SH -102,977 34,890 2,946 -958 -41,561 -49,436 -60,025 43.35%
-
Tax Rate - 46.27% 87.90% 121.12% - - - -
Total Cost 1,176,818 810,669 545,486 280,258 1,180,234 927,389 652,862 48.16%
-
Net Worth 798,071 939,841 909,417 971,685 910,750 820,366 812,690 -1.20%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - 3,848 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 798,071 939,841 909,417 971,685 910,750 820,366 812,690 -1.20%
NOSH 1,287,212 1,287,453 1,280,869 1,368,571 1,282,746 713,362 712,885 48.33%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin -9.61% 4.11% 0.50% -0.41% -3.71% -5.68% -10.19% -
ROE -12.90% 3.71% 0.32% -0.10% -4.56% -6.03% -7.39% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 83.41 65.66 42.80 20.40 88.72 123.01 83.11 0.24%
EPS -8.00 2.71 0.23 -0.07 -3.24 -6.93 -8.42 -3.35%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.62 0.73 0.71 0.71 0.71 1.15 1.14 -33.39%
Adjusted Per Share Value based on latest NOSH - 1,368,571
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 61.52 48.44 31.41 15.99 65.21 50.28 33.95 48.68%
EPS -5.90 2.00 0.17 -0.05 -2.38 -2.83 -3.44 43.33%
DPS 0.00 0.00 0.00 0.00 0.22 0.00 0.00 -
NAPS 0.4573 0.5385 0.5211 0.5568 0.5218 0.47 0.4657 -1.20%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.39 0.315 0.295 0.345 0.285 0.505 0.205 -
P/RPS 0.47 0.48 0.69 1.69 0.32 0.41 0.25 52.38%
P/EPS -4.88 11.62 128.26 -492.86 -8.80 -7.29 -2.43 59.24%
EY -20.51 8.60 0.78 -0.20 -11.37 -13.72 -41.07 -37.08%
DY 0.00 0.00 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 0.63 0.43 0.42 0.49 0.40 0.44 0.18 130.69%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 28/09/17 29/06/17 23/03/17 15/12/16 04/10/16 29/06/16 25/03/16 -
Price 0.425 0.365 0.375 0.30 0.32 0.205 0.305 -
P/RPS 0.51 0.56 0.88 1.47 0.36 0.17 0.37 23.87%
P/EPS -5.31 13.47 163.04 -428.57 -9.88 -2.96 -3.62 29.12%
EY -18.82 7.42 0.61 -0.23 -10.13 -33.80 -27.61 -22.56%
DY 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 0.69 0.50 0.53 0.42 0.45 0.18 0.27 87.02%

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