[HIAPTEK] YoY Quarter Result on 30-Apr-2006 [#3]

Stock
[HIAPTEK] HIAP TECK VENTURE BHD
Announcement Date
29-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 291.17%
YoY- 7.16%
Quarter Report
Latest QR
Upcoming QR
HIAPTEK's Result
HIAPTEK's Financial Summary
View:
Show?
Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 273,721 445,863 335,658 279,517 196,086 241,146 111,705 16.09%
PBT -17,649 61,375 23,573 13,732 14,588 21,546 7,831 -
Tax 15,612 -15,411 -7,132 -2,868 -4,450 -5,964 -2,028 -
NP -2,037 45,964 16,441 10,864 10,138 15,582 5,803 -
-
NP to SH -2,037 45,964 16,441 10,864 10,138 15,582 5,803 -
-
Tax Rate - 25.11% 30.25% 20.89% 30.50% 27.68% 25.90% -
Total Cost 275,758 399,899 319,217 268,653 185,948 225,564 105,902 17.27%
-
Net Worth 556,133 490,718 398,864 322,016 310,680 278,249 46,831 50.98%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div - 3,631 - 4,879 4,905 - - -
Div Payout % - 7.90% - 44.91% 48.39% - - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 556,133 490,718 398,864 322,016 310,680 278,249 46,831 50.98%
NOSH 323,333 327,145 324,280 325,269 327,032 327,352 50,903 36.04%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin -0.74% 10.31% 4.90% 3.89% 5.17% 6.46% 5.19% -
ROE -0.37% 9.37% 4.12% 3.37% 3.26% 5.60% 12.39% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 84.66 136.29 103.51 85.93 59.96 73.67 219.44 -14.66%
EPS -0.63 14.05 5.07 3.34 3.10 4.76 11.40 -
DPS 0.00 1.11 0.00 1.50 1.50 0.00 0.00 -
NAPS 1.72 1.50 1.23 0.99 0.95 0.85 0.92 10.98%
Adjusted Per Share Value based on latest NOSH - 325,269
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 15.68 25.55 19.23 16.02 11.24 13.82 6.40 16.09%
EPS -0.12 2.63 0.94 0.62 0.58 0.89 0.33 -
DPS 0.00 0.21 0.00 0.28 0.28 0.00 0.00 -
NAPS 0.3187 0.2812 0.2285 0.1845 0.178 0.1594 0.0268 51.02%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 - -
Price 0.74 1.68 2.17 0.82 1.50 1.09 0.00 -
P/RPS 0.87 1.23 2.10 0.95 2.50 1.48 0.00 -
P/EPS -117.46 11.96 42.80 24.55 48.39 22.90 0.00 -
EY -0.85 8.36 2.34 4.07 2.07 4.37 0.00 -
DY 0.00 0.66 0.00 1.83 1.00 0.00 0.00 -
P/NAPS 0.43 1.12 1.76 0.83 1.58 1.28 0.00 -
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/06/09 25/07/08 27/06/07 29/06/06 21/06/05 15/06/04 27/08/03 -
Price 0.95 1.59 2.09 0.89 1.35 1.04 0.00 -
P/RPS 1.12 1.17 2.02 1.04 2.25 1.41 0.00 -
P/EPS -150.79 11.32 41.22 26.65 43.55 21.85 0.00 -
EY -0.66 8.84 2.43 3.75 2.30 4.58 0.00 -
DY 0.00 0.70 0.00 1.69 1.11 0.00 0.00 -
P/NAPS 0.55 1.06 1.70 0.90 1.42 1.22 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