[HUATLAI] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -5.33%
YoY- -10.65%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 203,847 206,626 125,349 78,733 48,827 42.90%
PBT -8,816 7,584 -2,301 4,887 5,090 -
Tax -713 -1,511 -1,519 -1,314 -1,091 -10.08%
NP -9,529 6,073 -3,820 3,573 3,999 -
-
NP to SH -9,529 5,949 -3,820 3,573 3,999 -
-
Tax Rate - 19.92% - 26.89% 21.43% -
Total Cost 213,376 200,553 129,169 75,160 44,828 47.66%
-
Net Worth 97,123 92,236 66,027 64,139 44,937 21.23%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 97,123 92,236 66,027 64,139 44,937 21.23%
NOSH 64,749 58,377 55,022 50,109 44,937 9.55%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -4.67% 2.94% -3.05% 4.54% 8.19% -
ROE -9.81% 6.45% -5.79% 5.57% 8.90% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 314.83 353.95 227.81 157.12 108.66 30.44%
EPS -14.72 10.19 -6.94 7.13 8.90 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.58 1.20 1.28 1.00 10.66%
Adjusted Per Share Value based on latest NOSH - 50,109
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 261.28 264.84 160.67 100.92 62.58 42.90%
EPS -12.21 7.63 -4.90 4.58 5.13 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2449 1.1822 0.8463 0.8221 0.576 21.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.64 0.84 0.90 1.21 1.12 -
P/RPS 0.20 0.24 0.40 0.77 1.03 -33.59%
P/EPS -4.35 8.24 -12.96 16.97 12.59 -
EY -23.00 12.13 -7.71 5.89 7.95 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.75 0.95 1.12 -21.27%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/11/06 30/11/05 26/11/04 28/11/03 - -
Price 0.62 0.81 0.79 1.69 0.00 -
P/RPS 0.20 0.23 0.35 1.08 0.00 -
P/EPS -4.21 7.95 -11.38 23.70 0.00 -
EY -23.74 12.58 -8.79 4.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.66 1.32 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