[HTPADU] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -88.32%
YoY- 108.92%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 408,166 335,633 358,835 376,238 453,396 471,909 472,977 -9.33%
PBT -2,804 -3,053 -903 2,431 10,041 3,041 -708 149.69%
Tax -1,839 -1,336 -1,036 -1,219 -626 -842 -602 110.10%
NP -4,643 -4,389 -1,939 1,212 9,415 2,199 -1,310 131.92%
-
NP to SH -4,931 -4,992 -2,932 934 7,994 1,803 -1,098 171.45%
-
Tax Rate - - - 50.14% 6.23% 27.69% - -
Total Cost 412,809 340,022 360,774 375,026 443,981 469,710 474,287 -8.81%
-
Net Worth 131,592 131,592 131,592 128,554 133,617 138,678 137,666 -2.95%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 20 20 20 20 - -
Div Payout % - - 0.00% 2.17% 0.25% 1.12% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 131,592 131,592 131,592 128,554 133,617 138,678 137,666 -2.95%
NOSH 101,225 101,225 101,225 101,225 101,225 101,225 101,225 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -1.14% -1.31% -0.54% 0.32% 2.08% 0.47% -0.28% -
ROE -3.75% -3.79% -2.23% 0.73% 5.98% 1.30% -0.80% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 403.23 331.57 354.49 371.69 447.91 466.20 467.25 -9.33%
EPS -4.87 -4.93 -2.90 0.92 7.90 1.78 -1.08 172.19%
DPS 0.00 0.00 0.02 0.02 0.02 0.02 0.00 -
NAPS 1.30 1.30 1.30 1.27 1.32 1.37 1.36 -2.95%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 383.66 315.48 337.29 353.65 426.17 443.57 444.58 -9.33%
EPS -4.63 -4.69 -2.76 0.88 7.51 1.69 -1.03 171.62%
DPS 0.00 0.00 0.02 0.02 0.02 0.02 0.00 -
NAPS 1.2369 1.2369 1.2369 1.2084 1.2559 1.3035 1.294 -2.95%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.55 0.52 0.59 0.65 0.655 0.685 0.59 -
P/RPS 0.14 0.16 0.17 0.17 0.15 0.15 0.13 5.05%
P/EPS -11.29 -10.54 -20.37 70.44 8.29 38.46 -54.39 -64.84%
EY -8.86 -9.48 -4.91 1.42 12.06 2.60 -1.84 184.33%
DY 0.00 0.00 0.03 0.03 0.03 0.03 0.00 -
P/NAPS 0.42 0.40 0.45 0.51 0.50 0.50 0.43 -1.55%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 25/08/16 26/05/16 29/02/16 25/11/15 26/08/15 27/05/15 -
Price 0.56 0.55 0.555 0.59 0.66 0.595 0.585 -
P/RPS 0.14 0.17 0.16 0.16 0.15 0.13 0.13 5.05%
P/EPS -11.50 -11.15 -19.16 63.94 8.36 33.40 -53.93 -64.20%
EY -8.70 -8.97 -5.22 1.56 11.97 2.99 -1.85 179.90%
DY 0.00 0.00 0.04 0.03 0.03 0.03 0.00 -
P/NAPS 0.43 0.42 0.43 0.46 0.50 0.43 0.43 0.00%

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