[HWATAI] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -2556.25%
YoY- -4.66%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 88,496 92,649 91,069 85,822 85,836 95,133 94,306 -4.14%
PBT -4,084 -5,622 -3,574 -4,070 -2,412 -8,360 -1,113 137.71%
Tax 100 1,889 673 926 2,540 -588 -1,453 -
NP -3,984 -3,733 -2,901 -3,144 128 -8,948 -2,566 34.04%
-
NP to SH -3,984 -3,733 -2,901 -3,144 128 -8,948 -2,566 34.04%
-
Tax Rate - - - - - - - -
Total Cost 92,480 96,382 93,970 88,966 85,708 104,081 96,873 -3.04%
-
Net Worth 16,377 15,567 17,124 17,735 19,486 19,305 26,166 -26.80%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 16,377 15,567 17,124 17,735 19,486 19,305 26,166 -26.80%
NOSH 13,227 13,227 13,227 13,232 13,333 13,230 13,230 -0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -4.50% -4.03% -3.19% -3.66% 0.15% -9.41% -2.72% -
ROE -24.33% -23.98% -16.94% -17.73% 0.66% -46.35% -9.81% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 669.05 700.43 688.46 648.58 643.77 719.03 712.81 -4.13%
EPS -30.12 -28.22 -21.93 -23.76 0.96 -67.63 -19.40 34.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2382 1.1769 1.2946 1.3403 1.4615 1.4591 1.9778 -26.79%
Adjusted Per Share Value based on latest NOSH - 13,234
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 118.26 123.81 121.70 114.68 114.70 127.13 126.02 -4.14%
EPS -5.32 -4.99 -3.88 -4.20 0.17 -11.96 -3.43 33.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2189 0.208 0.2288 0.237 0.2604 0.258 0.3497 -26.80%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.54 3.40 2.90 3.00 2.52 2.68 2.64 -
P/RPS 0.68 0.49 0.42 0.46 0.39 0.37 0.37 49.98%
P/EPS -15.07 -12.05 -13.22 -12.63 262.50 -3.96 -13.61 7.02%
EY -6.63 -8.30 -7.56 -7.92 0.38 -25.24 -7.35 -6.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.67 2.89 2.24 2.24 1.72 1.84 1.33 96.61%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 27/11/03 28/08/03 29/05/03 28/02/03 28/11/02 -
Price 1.47 3.96 3.14 3.04 2.95 2.62 3.02 -
P/RPS 0.22 0.57 0.46 0.47 0.46 0.36 0.42 -34.99%
P/EPS -4.88 -14.03 -14.32 -12.79 307.29 -3.87 -15.57 -53.82%
EY -20.49 -7.13 -6.99 -7.82 0.33 -25.81 -6.42 116.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 3.36 2.43 2.27 2.02 1.80 1.53 -15.41%

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