[HUATLAI] QoQ Quarter Result on 31-Mar-2005 [#1]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 181.02%
YoY- 279.12%
Quarter Report
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 49,146 51,791 51,684 48,291 54,860 31,781 35,839 23.35%
PBT 1,024 3,146 5,543 3,553 -4,658 -6,450 4,848 -64.43%
Tax -436 -735 -1,107 -250 581 370 -912 -38.77%
NP 588 2,411 4,436 3,303 -4,077 -6,080 3,936 -71.74%
-
NP to SH 588 2,411 4,312 3,303 -4,077 -6,080 3,936 -71.74%
-
Tax Rate 42.58% 23.36% 19.97% 7.04% - - 18.81% -
Total Cost 48,558 49,380 47,248 44,988 58,937 37,861 31,903 32.21%
-
Net Worth 58,955 92,236 90,357 86,320 61,010 66,027 72,013 -12.45%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 58,955 92,236 90,357 86,320 61,010 66,027 72,013 -12.45%
NOSH 58,955 58,377 57,188 54,981 54,964 55,022 54,972 4.76%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.20% 4.66% 8.58% 6.84% -7.43% -19.13% 10.98% -
ROE 1.00% 2.61% 4.77% 3.83% -6.68% -9.21% 5.47% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 83.36 88.72 90.38 87.83 99.81 57.76 65.19 17.75%
EPS 1.00 4.13 7.54 5.34 -7.41 -11.05 7.16 -72.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.58 1.58 1.57 1.11 1.20 1.31 -16.43%
Adjusted Per Share Value based on latest NOSH - 54,981
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 62.99 66.38 66.25 61.90 70.32 40.74 45.94 23.34%
EPS 0.75 3.09 5.53 4.23 -5.23 -7.79 5.04 -71.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7557 1.1822 1.1582 1.1064 0.782 0.8463 0.923 -12.44%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.90 0.84 0.77 1.07 1.00 0.90 0.92 -
P/RPS 1.08 0.95 0.85 1.22 1.00 1.56 1.41 -16.24%
P/EPS 90.24 20.34 10.21 17.81 -13.48 -8.14 12.85 265.41%
EY 1.11 4.92 9.79 5.61 -7.42 -12.28 7.78 -72.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.53 0.49 0.68 0.90 0.75 0.70 18.18%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 26/08/05 27/05/05 28/02/05 26/11/04 30/08/04 -
Price 0.75 0.81 0.80 0.77 0.90 0.79 0.80 -
P/RPS 0.90 0.91 0.89 0.88 0.90 1.37 1.23 -18.75%
P/EPS 75.20 19.61 10.61 12.82 -12.13 -7.15 11.17 255.30%
EY 1.33 5.10 9.43 7.80 -8.24 -13.99 8.95 -71.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.51 0.51 0.49 0.81 0.66 0.61 14.72%

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