[HEVEA] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[HEVEA] HEVEABOARD BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -79.6%
YoY- 20.09%
Quarter Report
Latest QR
Upcoming QR
HEVEA's Result
HEVEA's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 74,100 76,153 58,822 38,182 32,684 30,460 19.44%
PBT -5,532 5,282 -1,596 -467 2,088 2,504 -
Tax -650 -116 -170 2,314 -550 -538 3.85%
NP -6,182 5,166 -1,766 1,847 1,538 1,966 -
-
NP to SH -6,182 5,166 -1,766 1,847 1,538 1,966 -
-
Tax Rate - 2.20% - - 26.34% 21.49% -
Total Cost 80,282 70,987 60,588 36,335 31,146 28,494 23.00%
-
Net Worth 134,644 135,147 123,859 120,734 108,941 0 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 134,644 135,147 123,859 120,734 108,941 0 -
NOSH 90,365 79,969 79,909 79,956 80,104 64,884 6.84%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -8.34% 6.78% -3.00% 4.84% 4.71% 6.45% -
ROE -4.59% 3.82% -1.43% 1.53% 1.41% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 82.00 95.23 73.61 47.75 40.80 46.94 11.79%
EPS -6.84 6.46 -2.21 2.31 1.92 3.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.69 1.55 1.51 1.36 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,956
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 13.05 13.41 10.36 6.73 5.76 5.37 19.42%
EPS -1.09 0.91 -0.31 0.33 0.27 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2372 0.238 0.2182 0.2127 0.1919 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 0.11 1.04 1.76 1.10 2.03 0.00 -
P/RPS 0.13 1.09 2.39 2.30 4.98 0.00 -
P/EPS -1.61 16.10 -79.64 47.62 105.73 0.00 -
EY -62.19 6.21 -1.26 2.10 0.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.62 1.14 0.73 1.49 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 29/05/09 23/05/08 28/05/07 22/05/06 24/05/05 - -
Price 0.21 1.07 1.45 1.03 1.75 0.00 -
P/RPS 0.26 1.12 1.97 2.16 4.29 0.00 -
P/EPS -3.07 16.56 -65.61 44.59 91.15 0.00 -
EY -32.58 6.04 -1.52 2.24 1.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.63 0.94 0.68 1.29 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