[HWATAI] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -64.88%
YoY- -79.73%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 74,068 76,484 77,016 76,456 78,090 77,888 72,126 1.79%
PBT -1,036 -328 722 846 1,844 1,400 2,221 -
Tax 0 0 -337 -362 -466 -148 -169 -
NP -1,036 -328 385 484 1,378 1,252 2,052 -
-
NP to SH -1,036 -328 385 484 1,378 1,252 2,052 -
-
Tax Rate - - 46.68% 42.79% 25.27% 10.57% 7.61% -
Total Cost 75,104 76,812 76,631 75,972 76,712 76,636 70,074 4.74%
-
Net Worth 16,865 17,629 17,244 17,152 17,625 17,255 16,832 0.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 16,865 17,629 17,244 17,152 17,625 17,255 16,832 0.13%
NOSH 40,155 40,999 40,104 39,890 40,058 40,128 40,078 0.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -1.40% -0.43% 0.50% 0.63% 1.76% 1.61% 2.85% -
ROE -6.14% -1.86% 2.23% 2.82% 7.82% 7.26% 12.19% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 184.46 186.55 192.04 191.67 194.94 194.10 179.96 1.66%
EPS -2.58 -0.80 0.96 1.21 3.44 3.12 5.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.43 0.43 0.43 0.44 0.43 0.42 0.00%
Adjusted Per Share Value based on latest NOSH - 40,246
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 96.86 100.02 100.71 99.98 102.12 101.85 94.32 1.79%
EPS -1.35 -0.43 0.50 0.63 1.80 1.64 2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2205 0.2305 0.2255 0.2243 0.2305 0.2256 0.2201 0.12%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.56 0.62 0.57 0.54 0.46 0.47 0.41 -
P/RPS 0.30 0.33 0.30 0.28 0.24 0.24 0.23 19.43%
P/EPS -21.71 -77.50 59.38 44.51 13.37 15.06 8.01 -
EY -4.61 -1.29 1.68 2.25 7.48 6.64 12.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.44 1.33 1.26 1.05 1.09 0.98 22.64%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 23/05/11 28/02/11 26/11/10 23/08/10 27/05/10 08/02/10 -
Price 0.49 0.58 0.61 0.58 0.60 0.44 0.45 -
P/RPS 0.27 0.31 0.32 0.30 0.31 0.23 0.25 5.27%
P/EPS -18.99 -72.50 63.54 47.80 17.44 14.10 8.79 -
EY -5.27 -1.38 1.57 2.09 5.73 7.09 11.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.35 1.42 1.35 1.36 1.02 1.07 6.15%

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