[HEVEA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -60.53%
YoY- 58.41%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 150,476 74,100 342,143 260,391 171,550 76,153 262,238 -30.97%
PBT 823 -5,532 -181 2,010 4,385 5,282 135 234.08%
Tax -1,294 -650 1,076 -353 -187 -116 6,682 -
NP -471 -6,182 895 1,657 4,198 5,166 6,817 -
-
NP to SH -471 -6,182 895 1,657 4,198 5,166 6,817 -
-
Tax Rate 157.23% - - 17.56% 4.26% 2.20% -4,949.63% -
Total Cost 150,947 80,282 341,248 258,734 167,352 70,987 255,421 -29.59%
-
Net Worth 140,692 134,644 141,030 142,157 147,472 135,147 129,542 5.66%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 2,398 -
Div Payout % - - - - - - 35.19% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 140,692 134,644 141,030 142,157 147,472 135,147 129,542 5.66%
NOSH 90,769 90,365 90,404 90,546 90,474 79,969 79,964 8.82%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -0.31% -8.34% 0.26% 0.64% 2.45% 6.78% 2.60% -
ROE -0.33% -4.59% 0.63% 1.17% 2.85% 3.82% 5.26% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 165.78 82.00 378.46 287.58 189.61 95.23 327.94 -36.56%
EPS -0.52 -6.84 0.99 1.83 4.64 6.46 8.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.55 1.49 1.56 1.57 1.63 1.69 1.62 -2.90%
Adjusted Per Share Value based on latest NOSH - 90,427
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 26.50 13.05 60.26 45.86 30.22 13.41 46.19 -30.97%
EPS -0.08 -1.09 0.16 0.29 0.74 0.91 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS 0.2478 0.2372 0.2484 0.2504 0.2598 0.238 0.2282 5.65%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.24 0.11 0.12 0.79 0.97 1.04 1.06 -
P/RPS 0.14 0.13 0.03 0.27 0.51 1.09 0.32 -42.39%
P/EPS -46.25 -1.61 12.12 43.17 20.91 16.10 12.43 -
EY -2.16 -62.19 8.25 2.32 4.78 6.21 8.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.83 -
P/NAPS 0.15 0.07 0.08 0.50 0.60 0.62 0.65 -62.41%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 29/05/09 27/02/09 21/11/08 26/08/08 23/05/08 22/02/08 -
Price 0.25 0.21 0.12 0.22 0.88 1.07 1.05 -
P/RPS 0.15 0.26 0.03 0.08 0.46 1.12 0.32 -39.68%
P/EPS -48.18 -3.07 12.12 12.02 18.97 16.56 12.32 -
EY -2.08 -32.58 8.25 8.32 5.27 6.04 8.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
P/NAPS 0.16 0.14 0.08 0.14 0.54 0.63 0.65 -60.75%

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