[HWATAI] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -64.21%
YoY- 107.27%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 61,146 64,172 65,799 63,622 70,836 64,736 66,447 -5.40%
PBT -3,110 -2,028 746 349 364 -712 -476 250.69%
Tax 0 0 -332 -242 -66 68 -99 -
NP -3,110 -2,028 414 106 298 -644 -575 209.08%
-
NP to SH -3,108 -2,028 402 106 298 -644 -575 208.94%
-
Tax Rate - - 44.50% 69.34% 18.13% - - -
Total Cost 64,256 66,200 65,385 63,516 70,538 65,380 67,022 -2.77%
-
Net Worth 13,617 14,371 15,275 14,799 14,899 14,490 14,825 -5.52%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 13,617 14,371 15,275 14,799 14,899 14,490 14,825 -5.52%
NOSH 40,051 39,921 40,198 39,999 40,270 40,249 40,069 -0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -5.09% -3.16% 0.63% 0.17% 0.42% -0.99% -0.87% -
ROE -22.82% -14.11% 2.63% 0.72% 2.00% -4.44% -3.88% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 152.67 160.75 163.69 159.06 175.90 160.83 165.83 -5.37%
EPS -7.76 -5.08 1.00 0.27 0.74 -1.60 -1.44 208.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.36 0.38 0.37 0.37 0.36 0.37 -5.49%
Adjusted Per Share Value based on latest NOSH - 40,588
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 81.71 85.75 87.93 85.02 94.66 86.51 88.79 -5.40%
EPS -4.15 -2.71 0.54 0.14 0.40 -0.86 -0.77 208.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.182 0.192 0.2041 0.1978 0.1991 0.1936 0.1981 -5.50%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.48 0.55 0.405 0.45 0.43 0.375 0.38 -
P/RPS 0.31 0.34 0.25 0.28 0.24 0.23 0.23 22.08%
P/EPS -6.19 -10.83 40.50 168.75 58.11 -23.44 -26.48 -62.15%
EY -16.17 -9.24 2.47 0.59 1.72 -4.27 -3.78 164.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.53 1.07 1.22 1.16 1.04 1.03 23.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 26/02/14 28/11/13 28/08/13 30/05/13 28/02/13 -
Price 0.515 0.50 0.44 0.44 0.40 0.515 0.36 -
P/RPS 0.34 0.31 0.27 0.28 0.23 0.32 0.22 33.77%
P/EPS -6.64 -9.84 44.00 165.00 54.05 -32.19 -25.09 -58.87%
EY -15.07 -10.16 2.27 0.61 1.85 -3.11 -3.99 143.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.39 1.16 1.19 1.08 1.43 0.97 34.42%

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