[HIAPTEK] YoY Cumulative 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- 325.86%
YoY- -27.17%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 877,520 943,617 826,318 833,379 824,309 725,800 820,677 1.12%
PBT -42,414 -1,790 40,981 18,576 20,700 14,046 53,219 -
Tax -7,455 -6,641 -6,067 -6,652 -5,281 -6,651 -15,225 -11.21%
NP -49,869 -8,431 34,914 11,924 15,419 7,395 37,994 -
-
NP to SH -49,436 -8,427 34,914 11,924 16,373 8,728 37,994 -
-
Tax Rate - - 14.80% 35.81% 25.51% 47.35% 28.61% -
Total Cost 927,389 952,048 791,404 821,455 808,890 718,405 782,683 2.86%
-
Net Worth 820,366 934,759 934,817 894,300 640,682 698,884 634,306 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 820,366 934,759 934,817 894,300 640,682 698,884 634,306 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 -6.03% -0.90% 3.73% 1.33% 2.56% 1.25% 5.99% -
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 123.01 133.25 116.68 117.42 173.69 225.36 254.88 -11.42%
EPS -6.93 -1.19 4.93 1.68 3.45 2.71 11.80 -
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 50.28 54.07 47.35 47.75 47.23 41.59 47.02 1.12%
EPS -2.83 -0.48 2.00 0.68 0.94 0.50 2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.5356 0.5356 0.5124 0.3671 0.4004 0.3634 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 0.41 0.39 0.68 0.35 0.35 0.45 0.55 -4.77%
P/EPS -7.29 -43.28 16.02 24.40 17.39 37.64 11.78 -
EY -13.72 -2.31 6.24 4.10 5.75 2.66 8.49 -
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 0.17 0.31 0.62 0.44 0.33 0.42 0.51 -16.71%
P/EPS -2.96 -34.87 14.60 30.95 16.52 34.69 10.93 -
EY -33.80 -2.87 6.85 3.23 6.05 2.88 9.15 -
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