[HWATAI] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -215.85%
YoY- -175.18%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 61,668 73,450 70,534 74,068 76,484 77,016 76,456 -13.33%
PBT -1,428 -1,853 -2,785 -1,036 -328 722 846 -
Tax 0 50 25 0 0 -337 -362 -
NP -1,428 -1,803 -2,760 -1,036 -328 385 484 -
-
NP to SH -1,428 -1,803 -2,760 -1,036 -328 385 484 -
-
Tax Rate - - - - - 46.68% 42.79% -
Total Cost 63,096 75,253 73,294 75,104 76,812 76,631 75,972 -11.63%
-
Net Worth 15,242 15,625 15,214 16,865 17,629 17,244 17,152 -7.56%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 15,242 15,625 15,214 16,865 17,629 17,244 17,152 -7.56%
NOSH 40,112 40,066 40,038 40,155 40,999 40,104 39,890 0.37%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -2.32% -2.45% -3.91% -1.40% -0.43% 0.50% 0.63% -
ROE -9.37% -11.54% -18.14% -6.14% -1.86% 2.23% 2.82% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 153.74 183.32 176.17 184.46 186.55 192.04 191.67 -13.65%
EPS -3.56 -4.50 -6.89 -2.58 -0.80 0.96 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.39 0.38 0.42 0.43 0.43 0.43 -7.90%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 82.41 98.15 94.26 98.98 102.21 102.92 102.17 -13.33%
EPS -1.91 -2.41 -3.69 -1.38 -0.44 0.51 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.2088 0.2033 0.2254 0.2356 0.2304 0.2292 -7.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.51 0.60 0.47 0.56 0.62 0.57 0.54 -
P/RPS 0.33 0.33 0.27 0.30 0.33 0.30 0.28 11.56%
P/EPS -14.33 -13.33 -6.82 -21.71 -77.50 59.38 44.51 -
EY -6.98 -7.50 -14.67 -4.61 -1.29 1.68 2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.54 1.24 1.33 1.44 1.33 1.26 4.18%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 22/02/12 24/11/11 23/08/11 23/05/11 28/02/11 26/11/10 -
Price 0.51 0.56 0.60 0.49 0.58 0.61 0.58 -
P/RPS 0.33 0.31 0.34 0.27 0.31 0.32 0.30 6.55%
P/EPS -14.33 -12.44 -8.70 -18.99 -72.50 63.54 47.80 -
EY -6.98 -8.04 -11.49 -5.27 -1.38 1.57 2.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.44 1.58 1.17 1.35 1.42 1.35 -0.49%

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