[HTPADU] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -97.25%
YoY- -81.34%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 81,430 71,061 78,290 87,840 95,711 75,651 74,441 1.50%
PBT 1,568 828 4,001 2,324 6,074 5,356 5,299 -18.35%
Tax -326 -306 -1,437 -1,267 -1,690 -1,338 -1,506 -22.49%
NP 1,242 522 2,564 1,057 4,384 4,018 3,793 -16.96%
-
NP to SH 851 186 1,896 815 4,368 3,548 3,522 -21.06%
-
Tax Rate 20.79% 36.96% 35.92% 54.52% 27.82% 24.98% 28.42% -
Total Cost 80,188 70,539 75,726 86,783 91,327 71,633 70,648 2.13%
-
Net Worth 101,225 189,099 190,603 182,117 180,917 187,894 191,108 -10.04%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 101,225 189,099 190,603 182,117 180,917 187,894 191,108 -10.04%
NOSH 101,225 103,333 100,317 100,617 99,954 99,943 100,056 0.19%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.53% 0.73% 3.28% 1.20% 4.58% 5.31% 5.10% -
ROE 0.84% 0.10% 0.99% 0.45% 2.41% 1.89% 1.84% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 80.44 68.77 78.04 87.30 95.75 75.69 74.40 1.30%
EPS 0.73 0.18 1.89 0.81 4.37 3.55 3.52 -23.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.83 1.90 1.81 1.81 1.88 1.91 -10.21%
Adjusted Per Share Value based on latest NOSH - 100,617
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 73.13 63.82 70.31 78.89 85.96 67.94 66.85 1.50%
EPS 0.76 0.17 1.70 0.73 3.92 3.19 3.16 -21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9091 1.6983 1.7118 1.6356 1.6248 1.6875 1.7163 -10.04%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.04 1.15 1.07 0.88 0.82 1.00 1.13 -
P/RPS 1.29 1.67 1.37 1.01 0.86 1.32 1.52 -2.69%
P/EPS 123.71 638.89 56.61 108.64 18.76 28.17 32.10 25.18%
EY 0.81 0.16 1.77 0.92 5.33 3.55 3.12 -20.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.63 0.56 0.49 0.45 0.53 0.59 9.89%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 26/05/11 20/05/10 27/05/09 28/05/08 25/05/07 26/05/06 -
Price 0.99 1.14 1.06 1.05 1.30 0.88 1.22 -
P/RPS 1.23 1.66 1.36 1.20 1.36 1.16 1.64 -4.67%
P/EPS 117.76 633.33 56.08 129.63 29.75 24.79 34.66 22.58%
EY 0.85 0.16 1.78 0.77 3.36 4.03 2.89 -18.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.62 0.56 0.58 0.72 0.47 0.64 7.53%

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