[HIAPTEK] YoY Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
25-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 38.07%
YoY- -71.16%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 1,184,934 1,217,144 1,059,160 1,108,060 1,097,884 978,694 1,062,122 1.83%
PBT -109,910 6,080 58,618 12,850 22,726 11,700 61,314 -
Tax -10,880 -12,566 -15,938 -7,250 -6,136 -6,938 -19,060 -8.91%
NP -120,790 -6,486 42,680 5,600 16,590 4,762 42,254 -
-
NP to SH -120,050 -6,478 42,680 5,600 19,418 6,610 42,254 -
-
Tax Rate - 206.68% 27.19% 56.42% 27.00% 59.30% 31.09% -
Total Cost 1,305,724 1,223,630 1,016,480 1,102,460 1,081,294 973,932 1,019,868 4.20%
-
Net Worth 812,690 957,304 928,750 874,999 483,645 680,252 621,571 4.56%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 812,690 957,304 928,750 874,999 483,645 680,252 621,571 4.56%
NOSH 712,885 719,777 708,970 699,999 360,929 320,873 322,057 14.15%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -10.19% -0.53% 4.03% 0.51% 1.51% 0.49% 3.98% -
ROE -14.77% -0.68% 4.60% 0.64% 4.01% 0.97% 6.80% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 166.22 169.10 149.39 158.29 304.18 305.01 329.79 -10.78%
EPS -16.84 -0.90 6.02 0.80 5.38 2.06 13.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.33 1.31 1.25 1.34 2.12 1.93 -8.39%
Adjusted Per Share Value based on latest NOSH - 714,400
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 68.12 69.97 60.89 63.70 63.11 56.26 61.06 1.83%
EPS -6.90 -0.37 2.45 0.32 1.12 0.38 2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4672 0.5503 0.5339 0.503 0.278 0.391 0.3573 4.56%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.205 0.59 0.735 0.42 0.64 1.14 1.39 -
P/RPS 0.12 0.35 0.49 0.27 0.21 0.37 0.42 -18.83%
P/EPS -1.22 -65.56 12.21 52.50 11.90 55.34 10.59 -
EY -82.15 -1.53 8.19 1.90 8.41 1.81 9.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.44 0.56 0.34 0.48 0.54 0.72 -20.62%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 25/03/16 26/03/15 27/03/14 25/03/13 29/03/12 30/03/11 30/03/10 -
Price 0.305 0.525 0.725 0.405 0.60 1.09 1.44 -
P/RPS 0.18 0.31 0.49 0.26 0.20 0.36 0.44 -13.83%
P/EPS -1.81 -58.33 12.04 50.63 11.15 52.91 10.98 -
EY -55.21 -1.71 8.30 1.98 8.97 1.89 9.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.39 0.55 0.32 0.45 0.51 0.75 -15.65%

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