[HUATLAI] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -383.85%
YoY- -71.39%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 119,630 132,035 102,717 94,813 93,193 84,851 65,533 49.09%
PBT -6,319 4,388 -3,417 -8,382 4,658 7,532 -3,637 44.28%
Tax 1,326 -52 -51 -54 -1,686 193 -19 -
NP -4,993 4,336 -3,468 -8,436 2,972 7,725 -3,656 22.97%
-
NP to SH -4,993 4,336 -3,468 -8,436 2,972 7,725 -3,656 22.97%
-
Tax Rate - 1.19% - - 36.20% -2.56% - -
Total Cost 124,623 127,699 106,185 103,249 90,221 77,126 69,189 47.77%
-
Net Worth 89,412 93,330 88,806 92,005 64,852 97,210 89,455 -0.03%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 89,412 93,330 88,806 92,005 64,852 97,210 89,455 -0.03%
NOSH 64,791 64,813 64,822 64,792 64,852 64,807 64,822 -0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -4.17% 3.28% -3.38% -8.90% 3.19% 9.10% -5.58% -
ROE -5.58% 4.65% -3.91% -9.17% 4.58% 7.95% -4.09% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 184.64 203.72 158.46 146.33 143.70 130.93 101.10 49.13%
EPS -7.71 6.69 -5.35 -13.02 4.59 11.92 -5.64 23.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.44 1.37 1.42 1.00 1.50 1.38 0.00%
Adjusted Per Share Value based on latest NOSH - 64,792
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 153.34 169.24 131.66 121.53 119.45 108.76 84.00 49.09%
EPS -6.40 5.56 -4.45 -10.81 3.81 9.90 -4.69 22.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.146 1.1963 1.1383 1.1793 0.8312 1.246 1.1466 -0.03%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.47 0.47 0.49 0.50 0.53 0.53 0.59 -
P/RPS 0.25 0.23 0.31 0.34 0.37 0.40 0.58 -42.79%
P/EPS -6.10 7.03 -9.16 -3.84 11.57 4.45 -10.46 -30.08%
EY -16.40 14.23 -10.92 -26.04 8.65 22.49 -9.56 43.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.36 0.35 0.53 0.35 0.43 -14.43%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 27/08/08 29/05/08 28/02/08 28/11/07 29/08/07 -
Price 0.50 0.58 0.47 0.50 0.54 0.52 0.55 -
P/RPS 0.27 0.28 0.30 0.34 0.38 0.40 0.54 -36.87%
P/EPS -6.49 8.67 -8.79 -3.84 11.78 4.36 -9.75 -23.66%
EY -15.41 11.53 -11.38 -26.04 8.49 22.92 -10.25 31.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.34 0.35 0.54 0.35 0.40 -6.75%

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