[HIAPTEK] QoQ Quarter Result on 30-Apr-2015 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 14.79%
YoY- -138.21%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 275,094 317,373 314,002 335,045 301,115 307,456 284,172 -2.13%
PBT -19,153 -35,802 -64,650 -4,829 -1,947 4,986 8,870 -
Tax -4,030 -1,410 -3,721 -358 -4,143 -2,139 1,781 -
NP -23,183 -37,212 -68,371 -5,187 -6,090 2,847 10,651 -
-
NP to SH -22,805 -37,220 -68,659 -5,187 -6,087 2,848 10,651 -
-
Tax Rate - - - - - 42.90% -20.08% -
Total Cost 298,277 354,585 382,373 340,232 307,205 304,609 273,521 5.92%
-
Net Worth 812,428 834,241 869,823 937,923 952,436 954,080 951,489 -9.97%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - 2,138 - - - 4,260 -
Div Payout % - - 0.00% - - - 40.00% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 812,428 834,241 869,823 937,923 952,436 954,080 951,489 -9.97%
NOSH 712,656 713,026 712,969 710,547 716,117 711,999 710,066 0.24%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin -8.43% -11.73% -21.77% -1.55% -2.02% 0.93% 3.75% -
ROE -2.81% -4.46% -7.89% -0.55% -0.64% 0.30% 1.12% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 38.60 44.51 44.04 47.15 42.05 43.18 40.02 -2.37%
EPS -3.20 -5.22 -9.63 -0.73 -0.85 0.40 1.50 -
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.60 -
NAPS 1.14 1.17 1.22 1.32 1.33 1.34 1.34 -10.18%
Adjusted Per Share Value based on latest NOSH - 710,547
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 15.81 18.24 18.05 19.26 17.31 17.67 16.34 -2.16%
EPS -1.31 -2.14 -3.95 -0.30 -0.35 0.16 0.61 -
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.24 -
NAPS 0.467 0.4796 0.50 0.5392 0.5475 0.5484 0.547 -9.97%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.205 0.295 0.37 0.515 0.59 0.74 0.765 -
P/RPS 0.53 0.66 0.84 1.09 1.40 1.71 1.91 -57.35%
P/EPS -6.41 -5.65 -3.84 -70.55 -69.41 185.00 51.00 -
EY -15.61 -17.69 -26.03 -1.42 -1.44 0.54 1.96 -
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.78 -
P/NAPS 0.18 0.25 0.30 0.39 0.44 0.55 0.57 -53.52%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 25/03/16 15/12/15 30/09/15 29/06/15 26/03/15 17/12/14 26/09/14 -
Price 0.305 0.265 0.26 0.415 0.525 0.55 0.785 -
P/RPS 0.79 0.60 0.59 0.88 1.25 1.27 1.96 -45.34%
P/EPS -9.53 -5.08 -2.70 -56.85 -61.76 137.50 52.33 -
EY -10.49 -19.70 -37.04 -1.76 -1.62 0.73 1.91 -
DY 0.00 0.00 1.15 0.00 0.00 0.00 0.76 -
P/NAPS 0.27 0.23 0.21 0.31 0.39 0.41 0.59 -40.53%

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