[THHEAVY] QoQ Cumulative Quarter Result on 31-Oct-2005 [#4]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
13-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- -443.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 191,476 84,359 32,707 183,174 94,031 48,722 9,811 628.83%
PBT 22,508 10,868 2,657 -20,299 11,413 3,494 407 1362.24%
Tax -9,248 -4,630 -1,494 -6,799 -40,344 -37,958 -36,814 -60.28%
NP 13,260 6,238 1,163 -27,098 -28,931 -34,464 -36,407 -
-
NP to SH 13,754 6,238 1,178 -27,098 7,883 2,350 407 952.01%
-
Tax Rate 41.09% 42.60% 56.23% - 353.49% 1,086.38% 9,045.21% -
Total Cost 178,216 78,121 31,544 210,272 122,962 83,186 46,218 146.50%
-
Net Worth 234,310 224,939 221,741 109,192 29,251 6,926 1,087 3530.62%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 234,310 224,939 221,741 109,192 29,251 6,926 1,087 3530.62%
NOSH 234,310 231,895 230,980 181,987 49,578 12,368 1,977 2334.00%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 6.93% 7.39% 3.56% -14.79% -30.77% -70.74% -371.08% -
ROE 5.87% 2.77% 0.53% -24.82% 26.95% 33.93% 37.42% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 81.72 36.38 14.16 100.65 189.66 393.92 496.09 -70.04%
EPS 5.87 2.69 0.51 -14.89 -15.90 -19.00 -20.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 0.96 0.60 0.59 0.56 0.55 49.13%
Adjusted Per Share Value based on latest NOSH - 181,485
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 8.62 3.80 1.47 8.25 4.23 2.19 0.44 630.69%
EPS 0.62 0.28 0.05 -1.22 0.35 0.11 0.02 893.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.1013 0.0998 0.0492 0.0132 0.0031 0.0005 3479.13%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.32 1.44 1.21 1.15 1.10 0.72 0.70 -
P/RPS 1.62 3.96 8.55 1.14 0.58 0.18 0.14 413.89%
P/EPS 22.49 53.53 237.25 -7.72 6.92 3.79 3.40 253.59%
EY 4.45 1.87 0.42 -12.95 14.45 26.39 29.40 -71.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.48 1.26 1.92 1.86 1.29 1.27 2.61%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/09/06 29/06/06 30/03/06 13/01/06 30/09/05 30/06/05 01/04/05 -
Price 1.27 1.43 1.07 1.06 1.13 0.61 0.85 -
P/RPS 1.55 3.93 7.56 1.05 0.60 0.15 0.17 338.20%
P/EPS 21.64 53.16 209.80 -7.12 7.11 3.21 4.13 202.59%
EY 4.62 1.88 0.48 -14.05 14.07 31.15 24.21 -66.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.47 1.11 1.77 1.92 1.09 1.55 -12.47%

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