[HTPADU] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -33.62%
YoY- 7.68%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 95,711 151,068 114,705 82,592 75,651 106,685 76,275 16.32%
PBT 6,074 11,550 5,523 3,293 5,356 4,512 1,906 116.40%
Tax -1,690 -4,378 -1,388 -1,267 -1,338 -5,648 -991 42.69%
NP 4,384 7,172 4,135 2,026 4,018 -1,136 915 183.93%
-
NP to SH 4,368 5,474 3,982 2,355 3,548 -974 1,376 115.84%
-
Tax Rate 27.82% 37.90% 25.13% 38.48% 24.98% 125.18% 51.99% -
Total Cost 91,327 143,896 110,570 80,566 71,633 107,821 75,360 13.65%
-
Net Worth 180,917 100,097 195,097 190,595 187,894 185,171 190,446 -3.36%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 180,917 100,097 195,097 190,595 187,894 185,171 190,446 -3.36%
NOSH 99,954 100,097 100,050 99,788 99,943 100,092 99,710 0.16%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.58% 4.75% 3.60% 2.45% 5.31% -1.06% 1.20% -
ROE 2.41% 5.47% 2.04% 1.24% 1.89% -0.53% 0.72% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 95.75 150.92 114.65 82.77 75.69 106.59 76.50 16.12%
EPS 4.37 5.47 3.98 2.36 3.55 -0.97 1.38 115.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.00 1.95 1.91 1.88 1.85 1.91 -3.51%
Adjusted Per Share Value based on latest NOSH - 99,788
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 89.96 142.00 107.82 77.63 71.11 100.28 71.70 16.31%
EPS 4.11 5.15 3.74 2.21 3.33 -0.92 1.29 116.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7005 0.9409 1.8338 1.7915 1.7661 1.7405 1.7901 -3.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.82 0.89 0.85 0.92 1.00 1.03 1.19 -
P/RPS 0.86 0.59 0.74 1.11 1.32 0.97 1.56 -32.74%
P/EPS 18.76 16.27 21.36 38.98 28.17 -105.85 86.23 -63.79%
EY 5.33 6.14 4.68 2.57 3.55 -0.94 1.16 176.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.89 0.44 0.48 0.53 0.56 0.62 -19.22%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 27/11/07 28/08/07 25/05/07 28/02/07 22/11/06 -
Price 1.30 0.85 0.85 0.86 0.88 1.08 1.17 -
P/RPS 1.36 0.56 0.74 1.04 1.16 1.01 1.53 -7.54%
P/EPS 29.75 15.54 21.36 36.44 24.79 -110.99 84.78 -50.21%
EY 3.36 6.43 4.68 2.74 4.03 -0.90 1.18 100.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 0.44 0.45 0.47 0.58 0.61 11.67%

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