[HTPADU] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 98.38%
YoY- 139.8%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 95,830 114,705 76,275 70,020 77,081 53,762 56,652 9.14%
PBT 2,300 5,523 1,906 8,291 4,010 6,859 6,780 -16.47%
Tax 1 -1,388 -991 -2,312 -1,711 -1,752 -2,248 -
NP 2,301 4,135 915 5,979 2,299 5,107 4,532 -10.67%
-
NP to SH 2,269 3,982 1,376 5,513 2,299 5,107 4,532 -10.88%
-
Tax Rate -0.04% 25.13% 51.99% 27.89% 42.67% 25.54% 33.16% -
Total Cost 93,529 110,570 75,360 64,041 74,782 48,655 52,120 10.22%
-
Net Worth 99,921 195,097 190,446 173,094 172,924 163,903 136,866 -5.10%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 4,532 -
Div Payout % - - - - - - 100.00% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 99,921 195,097 190,446 173,094 172,924 163,903 136,866 -5.10%
NOSH 99,921 100,050 99,710 100,054 99,956 99,941 90,640 1.63%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.40% 3.60% 1.20% 8.54% 2.98% 9.50% 8.00% -
ROE 2.27% 2.04% 0.72% 3.18% 1.33% 3.12% 3.31% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 95.91 114.65 76.50 69.98 77.11 53.79 62.50 7.39%
EPS 2.27 3.98 1.38 5.51 2.30 5.11 5.00 -12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.00 1.95 1.91 1.73 1.73 1.64 1.51 -6.63%
Adjusted Per Share Value based on latest NOSH - 100,054
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 90.08 107.82 71.70 65.82 72.45 50.53 53.25 9.14%
EPS 2.13 3.74 1.29 5.18 2.16 4.80 4.26 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.26 -
NAPS 0.9392 1.8338 1.7901 1.627 1.6254 1.5406 1.2865 -5.10%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.94 0.85 1.19 1.40 2.57 3.60 3.58 -
P/RPS 0.98 0.74 1.56 2.00 3.33 6.69 5.73 -25.47%
P/EPS 41.40 21.36 86.23 25.41 111.74 70.45 71.60 -8.71%
EY 2.42 4.68 1.16 3.94 0.89 1.42 1.40 9.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
P/NAPS 0.94 0.44 0.62 0.81 1.49 2.20 2.37 -14.27%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 27/11/07 22/11/06 10/11/05 09/11/04 10/11/03 19/11/02 -
Price 0.85 0.85 1.17 1.26 2.54 3.78 3.76 -
P/RPS 0.89 0.74 1.53 1.80 3.29 7.03 6.02 -27.26%
P/EPS 37.43 21.36 84.78 22.87 110.43 73.97 75.20 -10.96%
EY 2.67 4.68 1.18 4.37 0.91 1.35 1.33 12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
P/NAPS 0.85 0.44 0.61 0.73 1.47 2.30 2.49 -16.38%

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