[HTPADU] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 334.36%
YoY- 22.96%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 78,290 156,579 94,680 83,880 87,840 154,889 95,830 -12.61%
PBT 4,001 11,243 -1,531 5,523 2,324 25,046 2,300 44.69%
Tax -1,437 -3,443 -637 -1,430 -1,267 -3,998 1 -
NP 2,564 7,800 -2,168 4,093 1,057 21,048 2,301 7.48%
-
NP to SH 1,896 7,840 -2,138 3,540 815 20,146 2,269 -11.29%
-
Tax Rate 35.92% 30.62% - 25.89% 54.52% 15.96% -0.04% -
Total Cost 75,726 148,779 96,848 79,787 86,783 133,841 93,529 -13.14%
-
Net Worth 190,603 181,231 173,568 176,000 182,117 192,057 99,921 53.86%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 190,603 181,231 173,568 176,000 182,117 192,057 99,921 53.86%
NOSH 100,317 100,127 100,328 100,000 100,617 100,029 99,921 0.26%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.28% 4.98% -2.29% 4.88% 1.20% 13.59% 2.40% -
ROE 0.99% 4.33% -1.23% 2.01% 0.45% 10.49% 2.27% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 78.04 156.38 94.37 83.88 87.30 154.84 95.91 -12.85%
EPS 1.89 7.83 -2.14 3.54 0.81 20.14 2.27 -11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.81 1.73 1.76 1.81 1.92 1.00 53.46%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 70.31 140.62 85.03 75.33 78.89 139.10 86.06 -12.61%
EPS 1.70 7.04 -1.92 3.18 0.73 18.09 2.04 -11.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7118 1.6276 1.5588 1.5806 1.6356 1.7248 0.8974 53.86%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.07 1.08 1.16 1.01 0.88 0.82 0.94 -
P/RPS 1.37 0.69 1.23 1.20 1.01 0.53 0.98 25.05%
P/EPS 56.61 13.79 -54.43 28.53 108.64 4.07 41.40 23.21%
EY 1.77 7.25 -1.84 3.50 0.92 24.56 2.42 -18.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.67 0.57 0.49 0.43 0.94 -29.22%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 05/11/09 26/08/09 27/05/09 24/02/09 27/11/08 -
Price 1.06 1.10 1.23 1.15 1.05 0.90 0.85 -
P/RPS 1.36 0.70 1.30 1.37 1.20 0.58 0.89 32.70%
P/EPS 56.08 14.05 -57.72 32.49 129.63 4.47 37.43 30.96%
EY 1.78 7.12 -1.73 3.08 0.77 22.38 2.67 -23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.71 0.65 0.58 0.47 0.85 -24.30%

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