[HIAPTEK] YoY Cumulative Quarter Result on 31-Oct-2007 [#1]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
13-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -81.58%
YoY- -42.26%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 244,496 279,635 315,693 301,516 275,910 184,430 209,377 2.61%
PBT 501 23,561 15,622 17,449 32,128 9,779 20,012 -45.89%
Tax -2,067 -6,392 -10,816 -4,300 -9,355 -1,852 -6,228 -16.78%
NP -1,566 17,169 4,806 13,149 22,773 7,927 13,784 -
-
NP to SH -1,155 17,169 4,806 13,149 22,773 7,927 13,784 -
-
Tax Rate 412.57% 27.13% 69.24% 24.64% 29.12% 18.94% 31.12% -
Total Cost 246,062 262,466 310,887 288,367 253,137 176,503 195,593 3.89%
-
Net Worth 680,166 618,470 574,139 425,216 360,085 319,689 297,943 14.74%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 680,166 618,470 574,139 425,216 360,085 319,689 297,943 14.74%
NOSH 320,833 322,120 322,550 327,089 324,401 326,213 327,410 -0.33%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin -0.64% 6.14% 1.52% 4.36% 8.25% 4.30% 6.58% -
ROE -0.17% 2.78% 0.84% 3.09% 6.32% 2.48% 4.63% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 76.21 86.81 97.87 92.18 85.05 56.54 63.95 2.96%
EPS -0.36 5.33 1.49 4.02 7.02 2.43 4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.92 1.78 1.30 1.11 0.98 0.91 15.12%
Adjusted Per Share Value based on latest NOSH - 327,089
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 14.01 16.02 18.09 17.28 15.81 10.57 12.00 2.61%
EPS -0.07 0.98 0.28 0.75 1.30 0.45 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3897 0.3544 0.329 0.2436 0.2063 0.1832 0.1707 14.74%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 1.29 1.38 0.68 1.76 1.18 0.88 1.14 -
P/RPS 1.69 1.59 0.69 1.91 1.39 1.56 1.78 -0.86%
P/EPS -358.33 25.89 45.64 43.78 16.81 36.21 27.08 -
EY -0.28 3.86 2.19 2.28 5.95 2.76 3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.72 0.38 1.35 1.06 0.90 1.25 -11.26%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 14/12/10 16/12/09 03/12/08 13/12/07 15/12/06 12/12/05 14/12/04 -
Price 1.19 1.44 0.64 1.75 1.32 0.69 1.36 -
P/RPS 1.56 1.66 0.65 1.90 1.55 1.22 2.13 -5.05%
P/EPS -330.56 27.02 42.95 43.53 18.80 28.40 32.30 -
EY -0.30 3.70 2.33 2.30 5.32 3.52 3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 0.36 1.35 1.19 0.70 1.49 -15.04%

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