[HUATLAI] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -20.43%
YoY- 227.06%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 443,737 309,436 220,253 200,912 151,522 86,331 69,916 36.03%
PBT -13,096 3,613 -12,186 13,266 -8,079 5,005 6,092 -
Tax 535 -1,494 3,223 -2,528 14 -1,802 -68 -
NP -12,561 2,119 -8,963 10,738 -8,065 3,203 6,024 -
-
NP to SH -12,561 2,119 -8,963 10,247 -8,065 3,203 6,024 -
-
Tax Rate - 41.35% - 19.06% - 36.00% 1.12% -
Total Cost 456,298 307,317 229,216 190,174 159,587 83,128 63,892 38.73%
-
Net Worth 88,119 101,663 97,753 86,597 61,584 69,041 66,060 4.91%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 88,119 101,663 97,753 86,597 61,584 69,041 66,060 4.91%
NOSH 64,793 64,753 64,311 57,349 54,985 50,030 46,196 5.79%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -2.83% 0.68% -4.07% 5.34% -5.32% 3.71% 8.62% -
ROE -14.25% 2.08% -9.17% 11.83% -13.10% 4.64% 9.12% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 684.85 477.87 342.48 350.33 275.56 172.56 151.35 28.57%
EPS -19.38 3.27 -13.93 17.87 -14.66 6.41 13.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.57 1.52 1.51 1.12 1.38 1.43 -0.83%
Adjusted Per Share Value based on latest NOSH - 58,955
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 568.76 396.62 282.31 257.52 194.21 110.65 89.61 36.03%
EPS -16.10 2.72 -11.49 13.13 -10.34 4.11 7.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1295 1.3031 1.253 1.11 0.7894 0.8849 0.8467 4.91%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.47 0.53 0.63 0.90 1.00 1.55 1.08 -
P/RPS 0.07 0.11 0.18 0.26 0.36 0.90 0.71 -32.00%
P/EPS -2.42 16.20 -4.52 5.04 -6.82 24.21 8.28 -
EY -41.25 6.17 -22.12 19.85 -14.67 4.13 12.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.41 0.60 0.89 1.12 0.76 -12.11%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 28/02/08 26/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.50 0.54 0.68 0.75 0.90 1.34 1.12 -
P/RPS 0.07 0.11 0.20 0.21 0.33 0.78 0.74 -32.47%
P/EPS -2.58 16.50 -4.88 4.20 -6.14 20.93 8.59 -
EY -38.77 6.06 -20.50 23.82 -16.30 4.78 11.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.45 0.50 0.80 0.97 0.78 -11.67%

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