[HTPADU] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -44.03%
YoY- 12.82%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 71,069 116,557 77,081 60,945 57,287 70,934 53,762 20.42%
PBT 6,674 1,171 4,010 6,153 9,388 9,148 6,859 -1.80%
Tax -2,369 -1,441 -1,711 -2,493 -2,849 -1,288 -1,752 22.25%
NP 4,305 -270 2,299 3,660 6,539 7,860 5,107 -10.75%
-
NP to SH 4,305 -270 2,299 3,660 6,539 7,860 5,107 -10.75%
-
Tax Rate 35.50% 123.06% 42.67% 40.52% 30.35% 14.08% 25.54% -
Total Cost 66,764 116,827 74,782 57,285 50,748 63,074 48,655 23.46%
-
Net Worth 172,199 169,999 172,924 178,054 178,972 171,999 163,903 3.34%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 7,159 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 172,199 169,999 172,924 178,054 178,972 171,999 163,903 3.34%
NOSH 100,116 99,999 99,956 98,918 99,984 99,999 99,941 0.11%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.06% -0.23% 2.98% 6.01% 11.41% 11.08% 9.50% -
ROE 2.50% -0.16% 1.33% 2.06% 3.65% 4.57% 3.12% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 70.99 116.56 77.11 61.61 57.30 70.93 53.79 20.29%
EPS 4.30 -0.27 2.30 3.70 6.54 7.86 5.11 -10.85%
DPS 0.00 7.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.70 1.73 1.80 1.79 1.72 1.64 3.22%
Adjusted Per Share Value based on latest NOSH - 98,918
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 66.80 109.56 72.45 57.29 53.85 66.67 50.53 20.43%
EPS 4.05 -0.25 2.16 3.44 6.15 7.39 4.80 -10.69%
DPS 0.00 6.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6186 1.5979 1.6254 1.6736 1.6823 1.6167 1.5406 3.34%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.44 2.65 2.57 2.56 3.16 3.64 3.60 -
P/RPS 3.44 2.27 3.33 4.16 5.52 5.13 6.69 -35.79%
P/EPS 56.74 -981.48 111.74 69.19 48.32 46.31 70.45 -13.42%
EY 1.76 -0.10 0.89 1.45 2.07 2.16 1.42 15.36%
DY 0.00 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.56 1.49 1.42 1.77 2.12 2.20 -25.29%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 18/02/05 09/11/04 19/08/04 13/05/04 19/02/04 10/11/03 -
Price 2.18 2.60 2.54 2.52 2.80 3.30 3.78 -
P/RPS 3.07 2.23 3.29 4.09 4.89 4.65 7.03 -42.41%
P/EPS 50.70 -962.96 110.43 68.11 42.81 41.98 73.97 -22.24%
EY 1.97 -0.10 0.91 1.47 2.34 2.38 1.35 28.62%
DY 0.00 2.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.53 1.47 1.40 1.56 1.92 2.30 -32.67%

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