[HIAPTEK] QoQ Quarter Result on 31-Jul-2012 [#4]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -96.91%
YoY- -98.9%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 279,349 280,991 273,039 291,579 275,367 252,906 296,036 -3.79%
PBT 12,151 4,127 2,298 241 9,337 1,097 10,266 11.90%
Tax -3,027 -2,341 -1,284 -35 -2,213 -313 -2,755 6.48%
NP 9,124 1,786 1,014 206 7,124 784 7,511 13.86%
-
NP to SH 9,124 1,786 1,014 206 6,664 1,601 8,108 8.19%
-
Tax Rate 24.91% 56.72% 55.87% 14.52% 23.70% 28.53% 26.84% -
Total Cost 270,225 279,205 272,025 291,373 268,243 252,122 288,525 -4.27%
-
Net Worth 891,181 893,000 905,357 858,333 957,063 536,335 723,928 14.87%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 4,120 - - - -
Div Payout % - - - 2,000.00% - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 891,181 893,000 905,357 858,333 957,063 536,335 723,928 14.87%
NOSH 707,286 714,400 724,285 686,666 708,936 400,249 321,746 69.14%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 3.27% 0.64% 0.37% 0.07% 2.59% 0.31% 2.54% -
ROE 1.02% 0.20% 0.11% 0.02% 0.70% 0.30% 1.12% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 39.50 39.33 37.70 42.46 38.84 63.19 92.01 -43.12%
EPS 1.29 0.25 0.14 0.03 0.94 0.40 2.52 -36.03%
DPS 0.00 0.00 0.00 0.60 0.00 0.00 0.00 -
NAPS 1.26 1.25 1.25 1.25 1.35 1.34 2.25 -32.08%
Adjusted Per Share Value based on latest NOSH - 686,666
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 16.06 16.15 15.70 16.76 15.83 14.54 17.02 -3.79%
EPS 0.52 0.10 0.06 0.01 0.38 0.09 0.47 6.97%
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.5123 0.5133 0.5204 0.4934 0.5502 0.3083 0.4161 14.88%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.41 0.42 0.50 0.56 0.60 0.64 0.87 -
P/RPS 1.04 1.07 1.33 1.32 1.54 1.01 0.95 6.22%
P/EPS 31.78 168.00 357.14 1,866.67 63.83 160.00 34.52 -5.36%
EY 3.15 0.60 0.28 0.05 1.57 0.63 2.90 5.67%
DY 0.00 0.00 0.00 1.07 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.40 0.45 0.44 0.48 0.39 -10.54%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 25/03/13 12/12/12 28/09/12 28/06/12 29/03/12 08/12/11 -
Price 0.52 0.405 0.47 0.50 0.57 0.60 0.80 -
P/RPS 1.32 1.03 1.25 1.18 1.47 0.95 0.87 32.07%
P/EPS 40.31 162.00 335.71 1,666.67 60.64 150.00 31.75 17.26%
EY 2.48 0.62 0.30 0.06 1.65 0.67 3.15 -14.74%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.38 0.40 0.42 0.45 0.36 9.06%

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