[HIAPTEK] QoQ Quarter Result on 31-Jul-2005 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- -56.96%
YoY- -63.03%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 279,517 202,486 184,430 164,964 196,086 185,568 209,377 21.30%
PBT 13,732 -5,529 9,779 5,812 14,588 14,547 20,012 -22.25%
Tax -2,868 -154 -1,852 -1,449 -4,450 -4,918 -6,228 -40.45%
NP 10,864 -5,683 7,927 4,363 10,138 9,629 13,784 -14.71%
-
NP to SH 10,864 -5,683 7,927 4,363 10,138 9,629 13,784 -14.71%
-
Tax Rate 20.89% - 18.94% 24.93% 30.50% 33.81% 31.12% -
Total Cost 268,653 208,169 176,503 160,601 185,948 175,939 195,593 23.63%
-
Net Worth 322,016 315,000 319,689 314,923 310,680 307,865 297,943 5.33%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 4,879 - - 3,280 4,905 - - -
Div Payout % 44.91% - - 75.19% 48.39% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 322,016 315,000 319,689 314,923 310,680 307,865 297,943 5.33%
NOSH 325,269 324,742 326,213 328,045 327,032 327,517 327,410 -0.43%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 3.89% -2.81% 4.30% 2.64% 5.17% 5.19% 6.58% -
ROE 3.37% -1.80% 2.48% 1.39% 3.26% 3.13% 4.63% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 85.93 62.35 56.54 50.29 59.96 56.66 63.95 21.83%
EPS 3.34 -1.75 2.43 1.33 3.10 2.94 4.21 -14.33%
DPS 1.50 0.00 0.00 1.00 1.50 0.00 0.00 -
NAPS 0.99 0.97 0.98 0.96 0.95 0.94 0.91 5.79%
Adjusted Per Share Value based on latest NOSH - 328,045
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 16.02 11.60 10.57 9.45 11.24 10.63 12.00 21.30%
EPS 0.62 -0.33 0.45 0.25 0.58 0.55 0.79 -14.95%
DPS 0.28 0.00 0.00 0.19 0.28 0.00 0.00 -
NAPS 0.1845 0.1805 0.1832 0.1804 0.178 0.1764 0.1707 5.33%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.82 0.63 0.88 1.27 1.50 1.54 1.14 -
P/RPS 0.95 1.01 1.56 2.53 2.50 2.72 1.78 -34.27%
P/EPS 24.55 -36.00 36.21 95.49 48.39 52.38 27.08 -6.34%
EY 4.07 -2.78 2.76 1.05 2.07 1.91 3.69 6.77%
DY 1.83 0.00 0.00 0.79 1.00 0.00 0.00 -
P/NAPS 0.83 0.65 0.90 1.32 1.58 1.64 1.25 -23.94%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 29/06/06 29/03/06 12/12/05 27/09/05 21/06/05 24/03/05 14/12/04 -
Price 0.89 0.79 0.69 0.98 1.35 1.41 1.36 -
P/RPS 1.04 1.27 1.22 1.95 2.25 2.49 2.13 -38.07%
P/EPS 26.65 -45.14 28.40 73.68 43.55 47.96 32.30 -12.06%
EY 3.75 -2.22 3.52 1.36 2.30 2.09 3.10 13.57%
DY 1.69 0.00 0.00 1.02 1.11 0.00 0.00 -
P/NAPS 0.90 0.81 0.70 1.02 1.42 1.50 1.49 -28.61%

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