[HIAPTEK] QoQ Quarter Result on 31-Jan-2012 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- -80.25%
YoY- -64.1%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 273,039 291,579 275,367 252,906 296,036 274,563 236,453 10.01%
PBT 2,298 241 9,337 1,097 10,266 11,329 8,196 -56.99%
Tax -1,284 -35 -2,213 -313 -2,755 6,814 -3,182 -45.24%
NP 1,014 206 7,124 784 7,511 18,143 5,014 -65.37%
-
NP to SH 1,014 206 6,664 1,601 8,108 18,692 5,423 -67.13%
-
Tax Rate 55.87% 14.52% 23.70% 28.53% 26.84% -60.15% 38.82% -
Total Cost 272,025 291,373 268,243 252,122 288,525 256,420 231,439 11.31%
-
Net Worth 905,357 858,333 957,063 536,335 723,928 717,438 700,470 18.56%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 4,120 - - - 4,825 - -
Div Payout % - 2,000.00% - - - 25.82% - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 905,357 858,333 957,063 536,335 723,928 717,438 700,470 18.56%
NOSH 724,285 686,666 708,936 400,249 321,746 321,721 322,797 70.97%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 0.37% 0.07% 2.59% 0.31% 2.54% 6.61% 2.12% -
ROE 0.11% 0.02% 0.70% 0.30% 1.12% 2.61% 0.77% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 37.70 42.46 38.84 63.19 92.01 85.34 73.25 -35.64%
EPS 0.14 0.03 0.94 0.40 2.52 5.81 1.68 -80.77%
DPS 0.00 0.60 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.25 1.25 1.35 1.34 2.25 2.23 2.17 -30.65%
Adjusted Per Share Value based on latest NOSH - 400,249
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 15.70 16.76 15.83 14.54 17.02 15.78 13.59 10.05%
EPS 0.06 0.01 0.38 0.09 0.47 1.07 0.31 -66.37%
DPS 0.00 0.24 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.5204 0.4934 0.5502 0.3083 0.4161 0.4124 0.4027 18.54%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.50 0.56 0.60 0.64 0.87 0.97 1.02 -
P/RPS 1.33 1.32 1.54 1.01 0.95 1.14 1.39 -2.88%
P/EPS 357.14 1,866.67 63.83 160.00 34.52 16.70 60.71 224.13%
EY 0.28 0.05 1.57 0.63 2.90 5.99 1.65 -69.18%
DY 0.00 1.07 0.00 0.00 0.00 1.55 0.00 -
P/NAPS 0.40 0.45 0.44 0.48 0.39 0.43 0.47 -10.14%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 12/12/12 28/09/12 28/06/12 29/03/12 08/12/11 29/09/11 29/06/11 -
Price 0.47 0.50 0.57 0.60 0.80 0.80 0.94 -
P/RPS 1.25 1.18 1.47 0.95 0.87 0.94 1.28 -1.56%
P/EPS 335.71 1,666.67 60.64 150.00 31.75 13.77 55.95 228.41%
EY 0.30 0.06 1.65 0.67 3.15 7.26 1.79 -69.43%
DY 0.00 1.20 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 0.38 0.40 0.42 0.45 0.36 0.36 0.43 -7.87%

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