[HUATLAI] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -498.11%
YoY- -71.39%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 167,067 134,125 111,263 94,813 65,859 51,592 48,291 22.96%
PBT 16,607 -9,126 -3,111 -8,382 -4,940 -2,267 3,553 29.29%
Tax 0 -81 -48 -54 18 -41 -250 -
NP 16,607 -9,207 -3,159 -8,436 -4,922 -2,308 3,303 30.87%
-
NP to SH 15,430 -8,283 -3,159 -8,436 -4,922 -2,308 3,303 29.27%
-
Tax Rate 0.00% - - - - - 7.04% -
Total Cost 150,460 143,332 114,422 103,249 70,781 53,900 44,988 22.27%
-
Net Worth 119,517 81,642 84,801 92,005 92,611 90,285 86,320 5.57%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 119,517 81,642 84,801 92,005 92,611 90,285 86,320 5.57%
NOSH 76,613 74,220 64,733 64,792 64,763 63,581 54,981 5.68%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.94% -6.86% -2.84% -8.90% -7.47% -4.47% 6.84% -
ROE 12.91% -10.15% -3.73% -9.17% -5.31% -2.56% 3.83% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 218.06 180.71 171.88 146.33 101.69 81.14 87.83 16.35%
EPS 20.14 -11.16 -4.88 -13.02 -7.60 -3.63 5.34 24.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.10 1.31 1.42 1.43 1.42 1.57 -0.10%
Adjusted Per Share Value based on latest NOSH - 64,792
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 214.14 171.91 142.61 121.53 84.41 66.13 61.90 22.96%
EPS 19.78 -10.62 -4.05 -10.81 -6.31 -2.96 4.23 29.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5319 1.0464 1.0869 1.1793 1.187 1.1572 1.1064 5.57%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.26 0.50 0.46 0.50 0.59 0.69 1.07 -
P/RPS 0.58 0.28 0.27 0.34 0.58 0.85 1.22 -11.65%
P/EPS 6.26 -4.48 -9.43 -3.84 -7.76 -19.01 17.81 -15.98%
EY 15.98 -22.32 -10.61 -26.04 -12.88 -5.26 5.61 19.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.45 0.35 0.35 0.41 0.49 0.68 2.95%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 09/05/11 26/05/10 29/05/09 29/05/08 31/05/07 27/06/06 27/05/05 -
Price 1.50 0.45 0.73 0.50 0.58 0.67 0.77 -
P/RPS 0.69 0.25 0.42 0.34 0.57 0.83 0.88 -3.97%
P/EPS 7.45 -4.03 -14.96 -3.84 -7.63 -18.46 12.82 -8.64%
EY 13.43 -24.80 -6.68 -26.04 -13.10 -5.42 7.80 9.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.41 0.56 0.35 0.41 0.47 0.49 11.85%

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