[HUATLAI] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 45.09%
YoY- -113.26%
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 309,436 216,243 131,392 65,859 220,253 154,701 102,176 108.89%
PBT 3,613 -1,045 -8,577 -4,940 -12,186 -9,840 -6,455 -
Tax -1,494 192 -1 18 3,223 -277 -49 869.91%
NP 2,119 -853 -8,578 -4,922 -8,963 -10,117 -6,504 -
-
NP to SH 2,119 -853 -8,578 -4,922 -8,963 -10,117 -6,504 -
-
Tax Rate 41.35% - - - - - - -
Total Cost 307,317 217,096 139,970 70,781 229,216 164,818 108,680 99.58%
-
Net Worth 101,663 96,931 89,408 92,611 97,753 96,230 85,612 12.10%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 101,663 96,931 89,408 92,611 97,753 96,230 85,612 12.10%
NOSH 64,753 64,621 64,788 64,763 64,311 64,153 63,889 0.89%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.68% -0.39% -6.53% -7.47% -4.07% -6.54% -6.37% -
ROE 2.08% -0.88% -9.59% -5.31% -9.17% -10.51% -7.60% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 477.87 334.63 202.80 101.69 342.48 241.14 159.92 107.04%
EPS 3.27 -1.32 -13.24 -7.60 -13.93 -15.77 -10.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.50 1.38 1.43 1.52 1.50 1.34 11.10%
Adjusted Per Share Value based on latest NOSH - 64,763
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 396.62 277.17 168.41 84.41 282.31 198.29 130.96 108.90%
EPS 2.72 -1.09 -10.99 -6.31 -11.49 -12.97 -8.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3031 1.2424 1.146 1.187 1.253 1.2334 1.0973 12.10%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.53 0.53 0.59 0.59 0.63 0.64 0.67 -
P/RPS 0.11 0.16 0.29 0.58 0.18 0.27 0.42 -58.96%
P/EPS 16.20 -40.15 -4.46 -7.76 -4.52 -4.06 -6.58 -
EY 6.17 -2.49 -22.44 -12.88 -22.12 -24.64 -15.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.43 0.41 0.41 0.43 0.50 -22.61%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 29/08/07 31/05/07 26/02/07 30/11/06 28/08/06 -
Price 0.54 0.52 0.55 0.58 0.68 0.62 0.63 -
P/RPS 0.11 0.16 0.27 0.57 0.20 0.26 0.39 -56.89%
P/EPS 16.50 -39.39 -4.15 -7.63 -4.88 -3.93 -6.19 -
EY 6.06 -2.54 -24.07 -13.10 -20.50 -25.44 -16.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.40 0.41 0.45 0.41 0.47 -19.36%

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