[HIAPTEK] YoY Annualized Quarter Result on 30-Apr-2013 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 183.9%
YoY- -27.17%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 1,170,026 1,258,156 1,101,757 1,111,172 1,099,078 967,733 1,094,236 1.12%
PBT -56,552 -2,386 54,641 24,768 27,600 18,728 70,958 -
Tax -9,940 -8,854 -8,089 -8,869 -7,041 -8,868 -20,300 -11.21%
NP -66,492 -11,241 46,552 15,898 20,558 9,860 50,658 -
-
NP to SH -65,914 -11,236 46,552 15,898 21,830 11,637 50,658 -
-
Tax Rate - - 14.80% 35.81% 25.51% 47.35% 28.61% -
Total Cost 1,236,518 1,269,397 1,055,205 1,095,273 1,078,520 957,873 1,043,577 2.86%
-
Net Worth 820,366 934,759 934,817 894,299 640,682 698,884 634,306 4.37%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 820,366 934,759 934,817 894,299 640,682 698,884 634,306 4.37%
NOSH 713,362 708,151 708,194 709,761 474,579 322,066 321,983 14.16%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin -5.68% -0.89% 4.23% 1.43% 1.87% 1.02% 4.63% -
ROE -8.03% -1.20% 4.98% 1.78% 3.41% 1.67% 7.99% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 164.02 177.67 155.57 156.56 231.59 300.48 339.84 -11.42%
EPS -9.24 -1.59 6.57 2.24 4.60 3.61 15.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.32 1.32 1.26 1.35 2.17 1.97 -8.57%
Adjusted Per Share Value based on latest NOSH - 707,286
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 67.26 72.32 63.33 63.88 63.18 55.63 62.90 1.12%
EPS -3.79 -0.65 2.68 0.91 1.25 0.67 2.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4716 0.5373 0.5374 0.5141 0.3683 0.4018 0.3646 4.37%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.505 0.515 0.79 0.41 0.60 1.02 1.39 -
P/RPS 0.31 0.29 0.51 0.26 0.26 0.34 0.41 -4.54%
P/EPS -5.47 -32.46 12.02 18.30 13.04 28.23 8.83 -
EY -18.30 -3.08 8.32 5.46 7.67 3.54 11.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.60 0.33 0.44 0.47 0.71 -7.65%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/06/16 29/06/15 30/06/14 27/06/13 28/06/12 29/06/11 30/06/10 -
Price 0.205 0.415 0.72 0.52 0.57 0.94 1.29 -
P/RPS 0.12 0.23 0.46 0.33 0.25 0.31 0.38 -17.46%
P/EPS -2.22 -26.16 10.95 23.21 12.39 26.01 8.20 -
EY -45.07 -3.82 9.13 4.31 8.07 3.84 12.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.31 0.55 0.41 0.42 0.43 0.65 -19.24%

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