[HTPADU] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 136.82%
YoY- 111.05%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 83,242 91,357 103,320 175,477 101,755 92,425 91,802 -6.31%
PBT 286 2,006 4,702 3,047 -6,714 -1,743 -4,538 -
Tax -76 -241 -292 -17 -292 -1 -166 -40.56%
NP 210 1,765 4,410 3,030 -7,006 -1,744 -4,704 -
-
NP to SH 19 1,380 4,322 2,272 -6,171 -1,521 -5,055 -
-
Tax Rate 26.57% 12.01% 6.21% 0.56% - - - -
Total Cost 83,032 89,592 98,910 172,447 108,761 94,169 96,506 -9.53%
-
Net Worth 133,617 138,678 137,666 133,617 137,666 140,702 142,727 -4.29%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 20 - - - - - -
Div Payout % - 1.47% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 133,617 138,678 137,666 133,617 137,666 140,702 142,727 -4.29%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.25% 1.93% 4.27% 1.73% -6.89% -1.89% -5.12% -
ROE 0.01% 1.00% 3.14% 1.70% -4.48% -1.08% -3.54% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 82.23 90.25 102.07 173.35 100.52 91.31 90.69 -6.31%
EPS 0.02 1.36 4.27 2.24 -6.10 -1.50 -4.99 -
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.37 1.36 1.32 1.36 1.39 1.41 -4.29%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 82.23 90.25 102.07 173.35 100.52 91.31 90.69 -6.31%
EPS 0.02 1.36 4.27 2.24 -6.10 -1.50 -4.99 -
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.37 1.36 1.32 1.36 1.39 1.41 -4.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.655 0.685 0.59 0.555 0.70 0.70 0.67 -
P/RPS 0.80 0.76 0.58 0.32 0.70 0.77 0.74 5.32%
P/EPS 3,489.60 50.25 13.82 24.73 -11.48 -46.59 -13.42 -
EY 0.03 1.99 7.24 4.04 -8.71 -2.15 -7.45 -
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.43 0.42 0.51 0.50 0.48 2.75%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 27/05/15 27/02/15 26/11/14 29/08/14 28/05/14 -
Price 0.66 0.595 0.585 0.58 0.65 0.685 0.70 -
P/RPS 0.80 0.66 0.57 0.33 0.65 0.75 0.77 2.57%
P/EPS 3,516.24 43.64 13.70 25.84 -10.66 -45.59 -14.02 -
EY 0.03 2.29 7.30 3.87 -9.38 -2.19 -7.13 -
DY 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.43 0.44 0.48 0.49 0.50 0.00%

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