[HUATLAI] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -20.85%
YoY- -46.83%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 220,253 200,912 151,522 86,331 69,916 0 -
PBT -12,186 13,266 -8,079 5,005 6,092 0 -
Tax 3,223 -2,528 14 -1,802 -68 0 -
NP -8,963 10,738 -8,065 3,203 6,024 0 -
-
NP to SH -8,963 10,247 -8,065 3,203 6,024 0 -
-
Tax Rate - 19.06% - 36.00% 1.12% - -
Total Cost 229,216 190,174 159,587 83,128 63,892 0 -
-
Net Worth 97,753 86,597 61,584 69,041 66,060 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 97,753 86,597 61,584 69,041 66,060 0 -
NOSH 64,311 57,349 54,985 50,030 46,196 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -4.07% 5.34% -5.32% 3.71% 8.62% 0.00% -
ROE -9.17% 11.83% -13.10% 4.64% 9.12% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 342.48 350.33 275.56 172.56 151.35 0.00 -
EPS -13.93 17.87 -14.66 6.41 13.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.12 1.38 1.43 1.38 1.95%
Adjusted Per Share Value based on latest NOSH - 50,344
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 282.31 257.52 194.21 110.65 89.61 0.00 -
EPS -11.49 13.13 -10.34 4.11 7.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.253 1.11 0.7894 0.8849 0.8467 1.38 -1.91%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.63 0.90 1.00 1.55 1.08 0.00 -
P/RPS 0.18 0.26 0.36 0.90 0.71 0.00 -
P/EPS -4.52 5.04 -6.82 24.21 8.28 0.00 -
EY -22.12 19.85 -14.67 4.13 12.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.60 0.89 1.12 0.76 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - -
Price 0.68 0.75 0.90 1.34 1.12 0.00 -
P/RPS 0.20 0.21 0.33 0.78 0.74 0.00 -
P/EPS -4.88 4.20 -6.14 20.93 8.59 0.00 -
EY -20.50 23.82 -16.30 4.78 11.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.80 0.97 0.78 0.00 -

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