[HUATLAI] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -52.86%
YoY- 271.45%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 220,253 203,847 203,113 204,213 200,912 206,626 186,616 11.64%
PBT -12,186 -8,816 -2,285 7,446 13,266 7,584 -2,012 231.17%
Tax 3,223 -713 -1,220 -2,319 -2,528 -1,511 -406 -
NP -8,963 -9,529 -3,505 5,127 10,738 6,073 -2,418 138.94%
-
NP to SH -8,963 -9,529 -3,505 5,003 10,614 5,949 -2,542 131.12%
-
Tax Rate - - - 31.14% 19.06% 19.92% - -
Total Cost 229,216 213,376 206,618 199,086 190,174 200,553 189,034 13.67%
-
Net Worth 64,687 97,123 86,769 90,285 58,955 92,236 90,357 -19.92%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 64,687 97,123 86,769 90,285 58,955 92,236 90,357 -19.92%
NOSH 64,687 64,749 64,753 63,581 58,955 58,377 57,188 8.53%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -4.07% -4.67% -1.73% 2.51% 5.34% 2.94% -1.30% -
ROE -13.86% -9.81% -4.04% 5.54% 18.00% 6.45% -2.81% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 340.49 314.83 313.67 321.18 340.79 353.95 326.32 2.86%
EPS -13.86 -14.72 -5.41 7.87 18.00 10.19 -4.44 113.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.50 1.34 1.42 1.00 1.58 1.58 -26.22%
Adjusted Per Share Value based on latest NOSH - 63,581
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 282.31 261.28 260.34 261.75 257.52 264.84 239.19 11.64%
EPS -11.49 -12.21 -4.49 6.41 13.60 7.63 -3.26 131.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8291 1.2449 1.1122 1.1572 0.7557 1.1822 1.1582 -19.92%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.63 0.64 0.67 0.69 0.90 0.84 0.77 -
P/RPS 0.19 0.20 0.21 0.21 0.26 0.24 0.24 -14.38%
P/EPS -4.55 -4.35 -12.38 8.77 5.00 8.24 -17.32 -58.88%
EY -21.99 -23.00 -8.08 11.40 20.00 12.13 -5.77 143.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.43 0.50 0.49 0.90 0.53 0.49 18.18%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/11/06 28/08/06 27/06/06 28/02/06 30/11/05 26/08/05 -
Price 0.68 0.62 0.63 0.67 0.75 0.81 0.80 -
P/RPS 0.20 0.20 0.20 0.21 0.22 0.23 0.25 -13.78%
P/EPS -4.91 -4.21 -11.64 8.51 4.17 7.95 -18.00 -57.84%
EY -20.38 -23.74 -8.59 11.74 24.00 12.58 -5.56 137.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.41 0.47 0.47 0.75 0.51 0.51 21.07%

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