[HUATLAI] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 334.03%
YoY- 255.73%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 203,113 204,213 200,912 206,626 186,616 170,771 151,522 21.63%
PBT -2,285 7,446 13,266 7,584 -2,012 -2,707 -8,079 -57.01%
Tax -1,220 -2,319 -2,528 -1,511 -406 -211 14 -
NP -3,505 5,127 10,738 6,073 -2,418 -2,918 -8,065 -42.71%
-
NP to SH -3,505 5,003 10,614 5,949 -2,542 -2,918 -8,065 -42.71%
-
Tax Rate - 31.14% 19.06% 19.92% - - - -
Total Cost 206,618 199,086 190,174 200,553 189,034 173,689 159,587 18.84%
-
Net Worth 86,769 90,285 58,955 92,236 90,357 86,320 61,010 26.54%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 86,769 90,285 58,955 92,236 90,357 86,320 61,010 26.54%
NOSH 64,753 63,581 58,955 58,377 57,188 54,981 54,964 11.57%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -1.73% 2.51% 5.34% 2.94% -1.30% -1.71% -5.32% -
ROE -4.04% 5.54% 18.00% 6.45% -2.81% -3.38% -13.22% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 313.67 321.18 340.79 353.95 326.32 310.60 275.67 9.01%
EPS -5.41 7.87 18.00 10.19 -4.44 -5.31 -14.67 -48.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.42 1.00 1.58 1.58 1.57 1.11 13.41%
Adjusted Per Share Value based on latest NOSH - 58,377
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 260.34 261.75 257.52 264.84 239.19 218.88 194.21 21.64%
EPS -4.49 6.41 13.60 7.63 -3.26 -3.74 -10.34 -42.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1122 1.1572 0.7557 1.1822 1.1582 1.1064 0.782 26.55%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.67 0.69 0.90 0.84 0.77 1.07 1.00 -
P/RPS 0.21 0.21 0.26 0.24 0.24 0.34 0.36 -30.25%
P/EPS -12.38 8.77 5.00 8.24 -17.32 -20.16 -6.82 48.96%
EY -8.08 11.40 20.00 12.13 -5.77 -4.96 -14.67 -32.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.90 0.53 0.49 0.68 0.90 -32.49%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 27/06/06 28/02/06 30/11/05 26/08/05 27/05/05 28/02/05 -
Price 0.63 0.67 0.75 0.81 0.80 0.77 0.90 -
P/RPS 0.20 0.21 0.22 0.23 0.25 0.25 0.33 -28.44%
P/EPS -11.64 8.51 4.17 7.95 -18.00 -14.51 -6.13 53.52%
EY -8.59 11.74 24.00 12.58 -5.56 -6.89 -16.30 -34.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.75 0.51 0.51 0.49 0.81 -30.50%

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