[HUATLAI] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -8.22%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 203,113 186,616 112,839 77,091 31,198 59.68%
PBT -2,285 -2,012 5,416 5,062 3,648 -
Tax -1,220 -406 -2,239 -1,288 -767 12.29%
NP -3,505 -2,418 3,177 3,774 2,881 -
-
NP to SH -3,505 -2,542 3,177 3,774 2,881 -
-
Tax Rate - - 41.34% 25.44% 21.03% -
Total Cost 206,618 189,034 109,662 73,317 28,317 64.29%
-
Net Worth 86,769 90,357 72,013 63,934 42,398 19.59%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 86,769 90,357 72,013 63,934 42,398 19.59%
NOSH 64,753 57,188 54,972 49,948 42,398 11.15%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -1.73% -1.30% 2.82% 4.90% 9.23% -
ROE -4.04% -2.81% 4.41% 5.90% 6.79% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 313.67 326.32 205.27 154.34 73.58 43.65%
EPS -5.41 -4.44 5.78 7.56 6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.58 1.31 1.28 1.00 7.58%
Adjusted Per Share Value based on latest NOSH - 49,948
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 260.34 239.19 144.63 98.81 39.99 59.68%
EPS -4.49 -3.26 4.07 4.84 3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1122 1.1582 0.923 0.8195 0.5434 19.59%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.67 0.77 0.92 1.22 0.00 -
P/RPS 0.21 0.24 0.45 0.79 0.00 -
P/EPS -12.38 -17.32 15.92 16.15 0.00 -
EY -8.08 -5.77 6.28 6.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.70 0.95 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/06 26/08/05 30/08/04 29/08/03 - -
Price 0.63 0.80 0.80 1.28 0.00 -
P/RPS 0.20 0.25 0.39 0.83 0.00 -
P/EPS -11.64 -18.00 13.84 16.94 0.00 -
EY -8.59 -5.56 7.22 5.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.61 1.00 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