[HUATLAI] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -9.37%
YoY- 162.08%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 204,213 170,771 95,429 73,957 15,903 89.21%
PBT 7,446 -2,707 1,742 5,524 2,012 38.66%
Tax -2,319 -211 -1,527 -1,412 -443 51.21%
NP 5,127 -2,918 215 4,112 1,569 34.42%
-
NP to SH 5,003 -2,918 215 4,112 1,569 33.60%
-
Tax Rate 31.14% - 87.66% 25.56% 22.02% -
Total Cost 199,086 173,689 95,214 69,845 14,334 92.96%
-
Net Worth 90,285 86,320 67,154 63,221 42,414 20.77%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 90,285 86,320 67,154 63,221 42,414 20.77%
NOSH 63,581 54,981 55,044 50,175 42,414 10.64%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 2.51% -1.71% 0.23% 5.56% 9.87% -
ROE 5.54% -3.38% 0.32% 6.50% 3.70% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 321.18 310.60 173.37 147.40 37.49 71.02%
EPS 7.87 -5.31 0.39 8.20 3.70 20.75%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.57 1.22 1.26 1.00 9.15%
Adjusted Per Share Value based on latest NOSH - 50,175
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 261.75 218.88 122.32 94.79 20.38 89.22%
EPS 6.41 -3.74 0.28 5.27 2.01 33.60%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1572 1.1064 0.8608 0.8103 0.5436 20.77%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.69 1.07 1.22 1.12 0.00 -
P/RPS 0.21 0.34 0.70 0.76 0.00 -
P/EPS 8.77 -20.16 312.35 13.67 0.00 -
EY 11.40 -4.96 0.32 7.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.68 1.00 0.89 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/06/06 27/05/05 28/05/04 30/05/03 - -
Price 0.67 0.77 1.07 1.22 0.00 -
P/RPS 0.21 0.25 0.62 0.83 0.00 -
P/EPS 8.51 -14.51 273.94 14.89 0.00 -
EY 11.74 -6.89 0.37 6.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.88 0.97 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