[HTPADU] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -96.16%
YoY- -90.19%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 104,769 76,838 97,564 71,061 148,824 125,165 81,632 18.04%
PBT 6,062 1,161 110 828 10,165 1,736 1,300 178.33%
Tax -1,082 -468 -244 -306 -4,571 -641 -212 195.55%
NP 4,980 693 -134 522 5,594 1,095 1,088 174.91%
-
NP to SH 5,215 12 -1,368 186 4,845 1,045 1,037 192.66%
-
Tax Rate 17.85% 40.31% 221.82% 36.96% 44.97% 36.92% 16.31% -
Total Cost 99,789 76,145 97,698 70,539 143,230 124,070 80,544 15.30%
-
Net Worth 184,121 211,200 182,064 189,099 100,711 195,937 195,318 -3.84%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 184,121 211,200 182,064 189,099 100,711 195,937 195,318 -3.84%
NOSH 101,165 120,000 100,588 103,333 100,711 100,480 100,679 0.32%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.75% 0.90% -0.14% 0.73% 3.76% 0.87% 1.33% -
ROE 2.83% 0.01% -0.75% 0.10% 4.81% 0.53% 0.53% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 103.56 64.03 96.99 68.77 147.77 124.57 81.08 17.66%
EPS 4.91 0.01 -1.36 0.18 4.82 1.04 1.03 182.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.76 1.81 1.83 1.00 1.95 1.94 -4.15%
Adjusted Per Share Value based on latest NOSH - 103,333
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 94.09 69.01 87.62 63.82 133.66 112.41 73.31 18.04%
EPS 4.68 0.01 -1.23 0.17 4.35 0.94 0.93 192.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6536 1.8968 1.6351 1.6983 0.9045 1.7597 1.7541 -3.84%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.04 1.00 1.16 1.15 1.28 1.11 1.23 -
P/RPS 1.00 1.56 1.20 1.67 0.87 0.89 1.52 -24.29%
P/EPS 20.17 10,000.00 -85.29 638.89 26.61 106.73 119.42 -69.34%
EY 4.96 0.01 -1.17 0.16 3.76 0.94 0.84 225.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.64 0.63 1.28 0.57 0.63 -6.43%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 24/11/11 24/08/11 26/05/11 24/02/11 30/11/10 24/08/10 -
Price 1.05 1.00 1.05 1.14 1.16 1.18 1.15 -
P/RPS 1.01 1.56 1.08 1.66 0.78 0.95 1.42 -20.26%
P/EPS 20.37 10,000.00 -77.21 633.33 24.11 113.46 111.65 -67.73%
EY 4.91 0.01 -1.30 0.16 4.15 0.88 0.90 208.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.58 0.62 1.16 0.61 0.59 -1.13%

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