[HTPADU] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1307.25%
YoY- -886.98%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 308,144 389,354 368,454 330,664 332,658 337,250 319,844 -0.61%
PBT 2,448 13,416 -12,562 -12,164 4,334 1,876 10,604 -21.65%
Tax -1,300 -1,066 -334 -1,372 -1,484 -1,100 -3,300 -14.36%
NP 1,148 12,350 -12,896 -13,536 2,850 776 7,304 -26.51%
-
NP to SH -448 11,404 -13,152 -14,748 1,874 -2,364 5,864 -
-
Tax Rate 53.10% 7.95% - - 34.24% 58.64% 31.12% -
Total Cost 306,996 377,004 381,350 344,200 329,808 336,474 312,540 -0.29%
-
Net Worth 131,592 138,678 140,702 162,065 183,217 182,856 194,797 -6.32%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 40 - - - - - -
Div Payout % - 0.36% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 131,592 138,678 140,702 162,065 183,217 182,856 194,797 -6.32%
NOSH 101,225 101,225 101,225 101,291 101,225 101,025 100,410 0.13%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.37% 3.17% -3.50% -4.09% 0.86% 0.23% 2.28% -
ROE -0.34% 8.22% -9.35% -9.10% 1.02% -1.29% 3.01% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 304.41 384.64 364.00 326.45 328.63 333.83 318.53 -0.75%
EPS -0.44 11.26 -13.00 -14.56 1.86 -2.34 5.84 -
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.37 1.39 1.60 1.81 1.81 1.94 -6.44%
Adjusted Per Share Value based on latest NOSH - 101,225
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 276.74 349.67 330.90 296.96 298.76 302.88 287.25 -0.61%
EPS -0.40 10.24 -11.81 -13.24 1.68 -2.12 5.27 -
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1818 1.2455 1.2636 1.4555 1.6454 1.6422 1.7494 -6.32%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.52 0.685 0.70 0.80 0.96 1.16 1.23 -
P/RPS 0.17 0.18 0.19 0.25 0.29 0.35 0.39 -12.91%
P/EPS -117.49 6.08 -5.39 -5.49 51.85 -49.57 21.06 -
EY -0.85 16.45 -18.56 -18.20 1.93 -2.02 4.75 -
DY 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.50 0.50 0.53 0.64 0.63 -7.28%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 29/08/14 28/08/13 14/08/12 24/08/11 24/08/10 -
Price 0.55 0.595 0.685 0.73 0.92 1.05 1.15 -
P/RPS 0.18 0.15 0.19 0.22 0.28 0.31 0.36 -10.90%
P/EPS -124.27 5.28 -5.27 -5.01 49.69 -44.87 19.69 -
EY -0.80 18.93 -18.97 -19.95 2.01 -2.23 5.08 -
DY 0.00 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.49 0.46 0.51 0.58 0.59 -5.50%

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