[HTPADU] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 32.41%
YoY- -250.11%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 155,775 83,242 101,755 101,677 87,806 76,838 125,165 3.71%
PBT 535 286 -6,714 -4,075 -879 1,161 1,736 -17.79%
Tax -579 -76 -292 -562 -125 -468 -641 -1.67%
NP -44 210 -7,006 -4,637 -1,004 693 1,095 -
-
NP to SH 81 19 -6,171 -4,807 -1,373 12 1,045 -34.67%
-
Tax Rate 108.22% 26.57% - - - 40.31% 36.92% -
Total Cost 155,819 83,032 108,761 106,314 88,810 76,145 124,070 3.86%
-
Net Worth 131,592 133,617 137,666 156,898 182,204 211,200 195,937 -6.41%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 131,592 133,617 137,666 156,898 182,204 211,200 195,937 -6.41%
NOSH 101,225 101,225 101,225 101,225 101,225 120,000 100,480 0.12%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.03% 0.25% -6.89% -4.56% -1.14% 0.90% 0.87% -
ROE 0.06% 0.01% -4.48% -3.06% -0.75% 0.01% 0.53% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 153.89 82.23 100.52 100.45 86.74 64.03 124.57 3.58%
EPS 0.08 0.02 -6.10 -4.75 -1.36 0.01 1.04 -34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.32 1.36 1.55 1.80 1.76 1.95 -6.52%
Adjusted Per Share Value based on latest NOSH - 101,225
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 139.90 74.76 91.38 91.31 78.86 69.01 112.41 3.71%
EPS 0.07 0.02 -5.54 -4.32 -1.23 0.01 0.94 -35.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1818 1.20 1.2364 1.4091 1.6364 1.8968 1.7597 -6.41%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.55 0.655 0.70 0.725 1.05 1.00 1.11 -
P/RPS 0.36 0.80 0.70 0.72 1.21 1.56 0.89 -13.99%
P/EPS 687.33 3,489.60 -11.48 -15.27 -77.41 10,000.00 106.73 36.36%
EY 0.15 0.03 -8.71 -6.55 -1.29 0.01 0.94 -26.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.51 0.47 0.58 0.57 0.57 -4.95%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 25/11/15 26/11/14 28/11/13 26/11/12 24/11/11 30/11/10 -
Price 0.56 0.66 0.65 0.73 0.86 1.00 1.18 -
P/RPS 0.36 0.80 0.65 0.73 0.99 1.56 0.95 -14.92%
P/EPS 699.83 3,516.24 -10.66 -15.37 -63.40 10,000.00 113.46 35.38%
EY 0.14 0.03 -9.38 -6.51 -1.58 0.01 0.88 -26.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.48 0.47 0.48 0.57 0.61 -5.65%

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