[HUATLAI] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 58.89%
YoY- 5.14%
Quarter Report
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 163,793 152,328 116,182 102,717 65,533 50,584 51,684 21.18%
PBT 11,951 11,107 5,574 -3,417 -3,637 -4,188 5,543 13.65%
Tax -4,112 -1 -52 -51 -19 -8 -1,107 24.43%
NP 7,839 11,106 5,522 -3,468 -3,656 -4,196 4,436 9.94%
-
NP to SH 7,837 11,157 5,522 -3,468 -3,656 -4,196 4,312 10.46%
-
Tax Rate 34.41% 0.01% 0.93% - - - 19.97% -
Total Cost 155,954 141,222 110,660 106,185 69,189 54,780 47,248 22.01%
-
Net Worth 123,823 102,783 90,737 88,806 89,455 86,769 90,357 5.38%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 23 - - - - - - -
Div Payout % 0.29% - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 123,823 102,783 90,737 88,806 89,455 86,769 90,357 5.38%
NOSH 76,908 82,890 64,812 64,822 64,822 64,753 57,188 5.05%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 4.79% 7.29% 4.75% -3.38% -5.58% -8.30% 8.58% -
ROE 6.33% 10.85% 6.09% -3.91% -4.09% -4.84% 4.77% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 212.97 183.77 179.26 158.46 101.10 78.12 90.38 15.34%
EPS 10.19 13.46 8.52 -5.35 -5.64 -6.48 7.54 5.14%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.24 1.40 1.37 1.38 1.34 1.58 0.31%
Adjusted Per Share Value based on latest NOSH - 64,822
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 209.94 195.25 148.92 131.66 84.00 64.84 66.25 21.18%
EPS 10.05 14.30 7.08 -4.45 -4.69 -5.38 5.53 10.46%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5871 1.3174 1.163 1.1383 1.1466 1.1122 1.1582 5.38%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.00 0.68 0.72 0.49 0.59 0.67 0.77 -
P/RPS 0.94 0.37 0.40 0.31 0.58 0.86 0.85 1.69%
P/EPS 19.63 5.05 8.45 -9.16 -10.46 -10.34 10.21 11.50%
EY 5.10 19.79 11.83 -10.92 -9.56 -9.67 9.79 -10.29%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.55 0.51 0.36 0.43 0.50 0.49 16.72%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 09/08/10 27/08/09 27/08/08 29/08/07 28/08/06 26/08/05 -
Price 2.29 0.89 0.45 0.47 0.55 0.63 0.80 -
P/RPS 1.08 0.48 0.25 0.30 0.54 0.81 0.89 3.27%
P/EPS 22.47 6.61 5.28 -8.79 -9.75 -9.72 10.61 13.31%
EY 4.45 15.12 18.93 -11.38 -10.25 -10.29 9.43 -11.75%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.72 0.32 0.34 0.40 0.47 0.51 18.60%

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