[HTPADU] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 109.5%
YoY- -89.45%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 120,896 155,775 68,155 85,917 97,338 83,242 91,357 20.43%
PBT 12,146 535 -144 1,368 -4,143 286 2,006 230.39%
Tax -5,478 -579 -541 -109 -1,035 -76 -241 694.86%
NP 6,668 -44 -685 1,259 -5,178 210 1,765 141.59%
-
NP to SH 6,632 81 -680 456 -4,798 19 1,380 183.42%
-
Tax Rate 45.10% 108.22% - 7.97% - 26.57% 12.01% -
Total Cost 114,228 155,819 68,840 84,658 102,516 83,032 89,592 17.49%
-
Net Worth 139,725 131,592 131,592 131,592 128,555 133,617 138,678 0.50%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - 20 -
Div Payout % - - - - - - 1.47% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 139,725 131,592 131,592 131,592 128,555 133,617 138,678 0.50%
NOSH 101,250 101,225 101,225 101,225 101,225 101,225 101,225 0.01%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.52% -0.03% -1.01% 1.47% -5.32% 0.25% 1.93% -
ROE 4.75% 0.06% -0.52% 0.35% -3.73% 0.01% 1.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 119.40 153.89 67.33 84.88 96.16 82.23 90.25 20.41%
EPS 6.55 0.08 -0.67 0.45 -4.74 0.02 1.36 183.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.38 1.30 1.30 1.30 1.27 1.32 1.37 0.48%
Adjusted Per Share Value based on latest NOSH - 101,225
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 108.58 139.90 61.21 77.16 87.42 74.76 82.05 20.43%
EPS 5.96 0.07 -0.61 0.41 -4.31 0.02 1.24 183.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 1.2549 1.1818 1.1818 1.1818 1.1545 1.20 1.2455 0.50%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.565 0.55 0.52 0.59 0.65 0.655 0.685 -
P/RPS 0.47 0.36 0.77 0.70 0.68 0.80 0.76 -27.30%
P/EPS 8.63 687.33 -77.41 130.97 -13.71 3,489.60 50.25 -68.93%
EY 11.59 0.15 -1.29 0.76 -7.29 0.03 1.99 221.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.41 0.42 0.40 0.45 0.51 0.50 0.50 -12.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 21/11/16 25/08/16 26/05/16 29/02/16 25/11/15 26/08/15 -
Price 0.655 0.56 0.55 0.555 0.59 0.66 0.595 -
P/RPS 0.55 0.36 0.82 0.65 0.61 0.80 0.66 -11.39%
P/EPS 10.00 699.83 -81.87 123.20 -12.45 3,516.24 43.64 -62.38%
EY 10.00 0.14 -1.22 0.81 -8.03 0.03 2.29 165.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.47 0.43 0.42 0.43 0.46 0.50 0.43 6.08%

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