[HUATLAI] YoY Quarter Result on 31-Mar-2011 [#1]

Announcement Date
09-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 3918.23%
YoY- 286.29%
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 261,694 204,916 155,871 167,067 134,125 111,263 94,813 18.42%
PBT 15,637 -3,085 -6,198 16,607 -9,126 -3,111 -8,382 -
Tax 0 -275 0 0 -81 -48 -54 -
NP 15,637 -3,360 -6,198 16,607 -9,207 -3,159 -8,436 -
-
NP to SH 13,996 -3,126 -5,398 15,430 -8,283 -3,159 -8,436 -
-
Tax Rate 0.00% - - 0.00% - - - -
Total Cost 246,057 208,276 162,069 150,460 143,332 114,422 103,249 15.56%
-
Net Worth 178,159 157,077 180,451 119,517 81,642 84,801 92,005 11.63%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 178,159 157,077 180,451 119,517 81,642 84,801 92,005 11.63%
NOSH 77,798 77,761 77,780 76,613 74,220 64,733 64,792 3.09%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.98% -1.64% -3.98% 9.94% -6.86% -2.84% -8.90% -
ROE 7.86% -1.99% -2.99% 12.91% -10.15% -3.73% -9.17% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 336.37 263.52 200.40 218.06 180.71 171.88 146.33 14.87%
EPS 17.99 -4.02 -6.94 20.14 -11.16 -4.88 -13.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.02 2.32 1.56 1.10 1.31 1.42 8.28%
Adjusted Per Share Value based on latest NOSH - 76,613
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 335.42 262.65 199.79 214.14 171.91 142.61 121.53 18.42%
EPS 17.94 -4.01 -6.92 19.78 -10.62 -4.05 -10.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2835 2.0133 2.3129 1.5319 1.0464 1.0869 1.1793 11.63%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.00 1.95 2.07 1.26 0.50 0.46 0.50 -
P/RPS 0.59 0.74 1.03 0.58 0.28 0.27 0.34 9.61%
P/EPS 11.12 -48.51 -29.83 6.26 -4.48 -9.43 -3.84 -
EY 9.00 -2.06 -3.35 15.98 -22.32 -10.61 -26.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.97 0.89 0.81 0.45 0.35 0.35 16.38%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 29/05/13 29/05/12 09/05/11 26/05/10 29/05/09 29/05/08 -
Price 1.96 1.94 2.05 1.50 0.45 0.73 0.50 -
P/RPS 0.58 0.74 1.02 0.69 0.25 0.42 0.34 9.30%
P/EPS 10.89 -48.26 -29.54 7.45 -4.03 -14.96 -3.84 -
EY 9.18 -2.07 -3.39 13.43 -24.80 -6.68 -26.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.96 0.88 0.96 0.41 0.56 0.35 16.15%

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