[HUATLAI] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -29.16%
YoY- -331.4%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 309,436 281,795 249,469 234,520 220,253 203,847 203,113 32.29%
PBT 3,613 -3,391 -14,308 -14,859 -12,186 -8,816 -2,285 -
Tax -1,494 3,692 3,271 3,282 3,223 -713 -1,220 14.41%
NP 2,119 301 -11,037 -11,577 -8,963 -9,529 -3,505 -
-
NP to SH 2,119 301 -11,037 -11,577 -8,963 -9,529 -3,505 -
-
Tax Rate 41.35% - - - - - - -
Total Cost 307,317 281,494 260,506 246,097 229,216 213,376 206,618 30.20%
-
Net Worth 64,852 97,210 89,455 92,611 64,687 97,123 86,769 -17.59%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 64,852 97,210 89,455 92,611 64,687 97,123 86,769 -17.59%
NOSH 64,852 64,807 64,822 64,763 64,687 64,749 64,753 0.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.68% 0.11% -4.42% -4.94% -4.07% -4.67% -1.73% -
ROE 3.27% 0.31% -12.34% -12.50% -13.86% -9.81% -4.04% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 477.13 434.82 384.85 362.12 340.49 314.83 313.67 32.16%
EPS 3.27 0.46 -17.03 -17.88 -13.86 -14.72 -5.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.50 1.38 1.43 1.00 1.50 1.34 -17.68%
Adjusted Per Share Value based on latest NOSH - 64,763
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 396.62 361.19 319.76 300.59 282.31 261.28 260.34 32.29%
EPS 2.72 0.39 -14.15 -14.84 -11.49 -12.21 -4.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8312 1.246 1.1466 1.187 0.8291 1.2449 1.1122 -17.60%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.53 0.53 0.59 0.59 0.63 0.64 0.67 -
P/RPS 0.11 0.12 0.15 0.16 0.19 0.20 0.21 -34.94%
P/EPS 16.22 114.11 -3.47 -3.30 -4.55 -4.35 -12.38 -
EY 6.16 0.88 -28.86 -30.30 -21.99 -23.00 -8.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.35 0.43 0.41 0.63 0.43 0.50 3.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 29/08/07 31/05/07 26/02/07 30/11/06 28/08/06 -
Price 0.54 0.52 0.55 0.58 0.68 0.62 0.63 -
P/RPS 0.11 0.12 0.14 0.16 0.20 0.20 0.20 -32.79%
P/EPS 16.53 111.96 -3.23 -3.24 -4.91 -4.21 -11.64 -
EY 6.05 0.89 -30.96 -30.82 -20.38 -23.74 -8.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.35 0.40 0.41 0.68 0.41 0.47 9.66%

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