[HTPADU] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[HTPADU] HEITECH PADU BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 53.91%
YoY- -3.36%
Quarter Report
Latest QR
Upcoming QR
HTPADU's Result
HTPADU's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 106,685 85,363 116,557 70,934 100,084 92,640 68,365 7.69%
PBT 4,512 1,195 1,171 9,148 14,112 18,595 17,545 -20.24%
Tax -5,648 1,140 -1,441 -1,288 -5,979 -7,694 -7,467 -4.54%
NP -1,136 2,335 -270 7,860 8,133 10,901 10,078 -
-
NP to SH -974 1,808 -270 7,860 8,133 10,901 10,078 -
-
Tax Rate 125.18% -95.40% 123.06% 14.08% 42.37% 41.38% 42.56% -
Total Cost 107,821 83,028 116,827 63,074 91,951 81,739 58,287 10.79%
-
Net Worth 185,171 190,894 169,999 171,999 159,940 139,161 114,477 8.34%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 7,159 - 8,636 - - -
Div Payout % - - 0.00% - 106.19% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 185,171 190,894 169,999 171,999 159,940 139,161 114,477 8.34%
NOSH 100,092 99,944 99,999 99,999 99,962 79,977 80,054 3.79%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -1.06% 2.74% -0.23% 11.08% 8.13% 11.77% 14.74% -
ROE -0.53% 0.95% -0.16% 4.57% 5.09% 7.83% 8.80% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 106.59 85.41 116.56 70.93 100.12 115.83 85.40 3.76%
EPS -0.97 1.81 -0.27 7.86 8.13 13.63 12.60 -
DPS 0.00 0.00 7.16 0.00 8.64 0.00 0.00 -
NAPS 1.85 1.91 1.70 1.72 1.60 1.74 1.43 4.38%
Adjusted Per Share Value based on latest NOSH - 99,999
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 100.28 80.24 109.56 66.67 94.07 87.08 64.26 7.69%
EPS -0.92 1.70 -0.25 7.39 7.64 10.25 9.47 -
DPS 0.00 0.00 6.73 0.00 8.12 0.00 0.00 -
NAPS 1.7405 1.7943 1.5979 1.6167 1.5034 1.3081 1.076 8.34%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.03 1.01 2.65 3.64 3.40 4.08 3.10 -
P/RPS 0.97 1.18 2.27 5.13 3.40 3.52 3.63 -19.73%
P/EPS -105.85 55.83 -981.48 46.31 41.79 29.93 24.62 -
EY -0.94 1.79 -0.10 2.16 2.39 3.34 4.06 -
DY 0.00 0.00 2.70 0.00 2.54 0.00 0.00 -
P/NAPS 0.56 0.53 1.56 2.12 2.13 2.34 2.17 -20.20%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 18/02/05 19/02/04 19/02/03 20/02/02 27/02/01 -
Price 1.08 1.20 2.60 3.30 3.04 4.24 3.48 -
P/RPS 1.01 1.40 2.23 4.65 3.04 3.66 4.08 -20.75%
P/EPS -110.99 66.34 -962.96 41.98 37.36 31.11 27.64 -
EY -0.90 1.51 -0.10 2.38 2.68 3.21 3.62 -
DY 0.00 0.00 2.75 0.00 2.84 0.00 0.00 -
P/NAPS 0.58 0.63 1.53 1.92 1.90 2.44 2.43 -21.23%

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