[HTPADU] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -75.82%
YoY- 132.64%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 148,824 125,165 81,632 78,290 156,579 94,680 83,880 46.40%
PBT 10,165 1,736 1,300 4,001 11,243 -1,531 5,523 50.01%
Tax -4,571 -641 -212 -1,437 -3,443 -637 -1,430 116.53%
NP 5,594 1,095 1,088 2,564 7,800 -2,168 4,093 23.08%
-
NP to SH 4,845 1,045 1,037 1,896 7,840 -2,138 3,540 23.20%
-
Tax Rate 44.97% 36.92% 16.31% 35.92% 30.62% - 25.89% -
Total Cost 143,230 124,070 80,544 75,726 148,779 96,848 79,787 47.54%
-
Net Worth 100,711 195,937 195,318 190,603 181,231 173,568 176,000 -31.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 100,711 195,937 195,318 190,603 181,231 173,568 176,000 -31.00%
NOSH 100,711 100,480 100,679 100,317 100,127 100,328 100,000 0.47%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.76% 0.87% 1.33% 3.28% 4.98% -2.29% 4.88% -
ROE 4.81% 0.53% 0.53% 0.99% 4.33% -1.23% 2.01% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 147.77 124.57 81.08 78.04 156.38 94.37 83.88 45.71%
EPS 4.82 1.04 1.03 1.89 7.83 -2.14 3.54 22.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.95 1.94 1.90 1.81 1.73 1.76 -31.32%
Adjusted Per Share Value based on latest NOSH - 100,317
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 133.66 112.41 73.31 70.31 140.62 85.03 75.33 46.40%
EPS 4.35 0.94 0.93 1.70 7.04 -1.92 3.18 23.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9045 1.7597 1.7541 1.7118 1.6276 1.5588 1.5806 -31.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.28 1.11 1.23 1.07 1.08 1.16 1.01 -
P/RPS 0.87 0.89 1.52 1.37 0.69 1.23 1.20 -19.24%
P/EPS 26.61 106.73 119.42 56.61 13.79 -54.43 28.53 -4.52%
EY 3.76 0.94 0.84 1.77 7.25 -1.84 3.50 4.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.57 0.63 0.56 0.60 0.67 0.57 71.23%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 30/11/10 24/08/10 20/05/10 25/02/10 05/11/09 26/08/09 -
Price 1.16 1.18 1.15 1.06 1.10 1.23 1.15 -
P/RPS 0.78 0.95 1.42 1.36 0.70 1.30 1.37 -31.23%
P/EPS 24.11 113.46 111.65 56.08 14.05 -57.72 32.49 -17.98%
EY 4.15 0.88 0.90 1.78 7.12 -1.73 3.08 21.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.61 0.59 0.56 0.61 0.71 0.65 46.97%

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