[HUATLAI] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -498.11%
YoY- -71.39%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 443,737 329,565 197,530 94,813 309,436 216,243 131,392 124.26%
PBT -13,096 -7,411 -11,799 -8,382 3,613 -1,045 -8,577 32.42%
Tax 535 -157 -105 -54 -1,494 192 -1 -
NP -12,561 -7,568 -11,904 -8,436 2,119 -853 -8,578 28.80%
-
NP to SH -12,561 -7,568 -11,904 -8,436 2,119 -853 -8,578 28.80%
-
Tax Rate - - - - 41.35% - - -
Total Cost 456,298 337,133 209,434 103,249 307,317 217,096 139,970 119.07%
-
Net Worth 88,119 93,304 88,777 92,005 101,663 96,931 89,408 -0.95%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 88,119 93,304 88,777 92,005 101,663 96,931 89,408 -0.95%
NOSH 64,793 64,794 64,801 64,792 64,753 64,621 64,788 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -2.83% -2.30% -6.03% -8.90% 0.68% -0.39% -6.53% -
ROE -14.25% -8.11% -13.41% -9.17% 2.08% -0.88% -9.59% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 684.85 508.63 304.82 146.33 477.87 334.63 202.80 124.25%
EPS -19.38 -11.68 -18.37 -13.02 3.27 -1.32 -13.24 28.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.44 1.37 1.42 1.57 1.50 1.38 -0.96%
Adjusted Per Share Value based on latest NOSH - 64,792
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 568.76 422.42 253.18 121.53 396.62 277.17 168.41 124.27%
EPS -16.10 -9.70 -15.26 -10.81 2.72 -1.09 -10.99 28.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1295 1.1959 1.1379 1.1793 1.3031 1.2424 1.146 -0.95%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.47 0.47 0.49 0.50 0.53 0.53 0.59 -
P/RPS 0.07 0.09 0.16 0.34 0.11 0.16 0.29 -61.06%
P/EPS -2.42 -4.02 -2.67 -3.84 16.20 -40.15 -4.46 -33.35%
EY -41.25 -24.85 -37.49 -26.04 6.17 -2.49 -22.44 49.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.36 0.35 0.34 0.35 0.43 -12.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 27/08/08 29/05/08 28/02/08 28/11/07 29/08/07 -
Price 0.50 0.58 0.47 0.50 0.54 0.52 0.55 -
P/RPS 0.07 0.11 0.15 0.34 0.11 0.16 0.27 -59.17%
P/EPS -2.58 -4.97 -2.56 -3.84 16.50 -39.39 -4.15 -27.05%
EY -38.77 -20.14 -39.09 -26.04 6.06 -2.54 -24.07 37.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.34 0.35 0.34 0.35 0.40 -5.04%

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