[HTPADU] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -83.68%
YoY- 357.53%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 146,344 87,806 83,939 81,430 104,769 76,838 97,564 30.87%
PBT 7,149 -879 318 1,568 6,062 1,161 110 1496.15%
Tax -2,730 -125 -135 -326 -1,082 -468 -244 396.59%
NP 4,419 -1,004 183 1,242 4,980 693 -134 -
-
NP to SH 4,999 -1,373 86 851 5,215 12 -1,368 -
-
Tax Rate 38.19% - 42.45% 20.79% 17.85% 40.31% 221.82% -
Total Cost 141,925 88,810 83,756 80,188 99,789 76,145 97,698 28.12%
-
Net Worth 178,155 182,204 183,217 101,225 184,121 211,200 182,064 -1.43%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 178,155 182,204 183,217 101,225 184,121 211,200 182,064 -1.43%
NOSH 101,225 101,225 101,225 101,225 101,165 120,000 100,588 0.41%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.02% -1.14% 0.22% 1.53% 4.75% 0.90% -0.14% -
ROE 2.81% -0.75% 0.05% 0.84% 2.83% 0.01% -0.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 144.57 86.74 82.92 80.44 103.56 64.03 96.99 30.32%
EPS 4.94 -1.36 0.08 0.73 4.91 0.01 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.80 1.81 1.00 1.82 1.76 1.81 -1.84%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 137.56 82.53 78.90 76.54 98.48 72.22 91.71 30.87%
EPS 4.70 -1.29 0.08 0.80 4.90 0.01 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6746 1.7126 1.7222 0.9515 1.7307 1.9852 1.7113 -1.42%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.82 1.05 0.96 1.04 1.04 1.00 1.16 -
P/RPS 0.57 1.21 1.16 1.29 1.00 1.56 1.20 -38.98%
P/EPS 16.60 -77.41 1,129.95 123.71 20.17 10,000.00 -85.29 -
EY 6.02 -1.29 0.09 0.81 4.96 0.01 -1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.53 1.04 0.57 0.57 0.64 -18.52%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 14/08/12 16/05/12 23/02/12 24/11/11 24/08/11 -
Price 0.78 0.86 0.92 0.99 1.05 1.00 1.05 -
P/RPS 0.54 0.99 1.11 1.23 1.01 1.56 1.08 -36.87%
P/EPS 15.79 -63.40 1,082.87 117.76 20.37 10,000.00 -77.21 -
EY 6.33 -1.58 0.09 0.85 4.91 0.01 -1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.51 0.99 0.58 0.57 0.58 -16.75%

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