[HWATAI] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 8.79%
YoY- -2757.52%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 65,742 66,144 61,332 58,378 61,146 64,172 65,799 -0.05%
PBT -946 -992 -2,469 -2,877 -3,110 -2,028 746 -
Tax 0 0 34 45 0 0 -332 -
NP -946 -992 -2,435 -2,832 -3,110 -2,028 414 -
-
NP to SH -940 -980 -2,439 -2,834 -3,108 -2,028 402 -
-
Tax Rate - - - - - - 44.50% -
Total Cost 66,688 67,136 63,767 61,210 64,256 66,200 65,385 1.32%
-
Net Worth 26,939 13,040 12,815 12,812 13,617 14,371 15,275 46.12%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 26,939 13,040 12,815 12,812 13,617 14,371 15,275 46.12%
NOSH 74,833 39,516 40,042 40,037 40,051 39,921 40,198 51.50%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -1.44% -1.50% -3.97% -4.85% -5.09% -3.16% 0.63% -
ROE -3.49% -7.52% -19.03% -22.13% -22.82% -14.11% 2.63% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 87.85 167.38 153.14 145.81 152.67 160.75 163.69 -34.03%
EPS -1.26 -2.48 -6.09 -7.08 -7.76 -5.08 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.33 0.32 0.32 0.34 0.36 0.38 -3.54%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 87.85 88.39 81.96 78.01 81.71 85.75 87.93 -0.06%
EPS -1.26 -1.31 -3.26 -3.79 -4.15 -2.71 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.1743 0.1713 0.1712 0.182 0.192 0.2041 46.13%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.415 0.405 0.44 0.525 0.48 0.55 0.405 -
P/RPS 0.47 0.24 0.29 0.36 0.31 0.34 0.25 52.50%
P/EPS -33.04 -16.33 -7.22 -7.42 -6.19 -10.83 40.50 -
EY -3.03 -6.12 -13.85 -13.49 -16.17 -9.24 2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.23 1.33 1.64 1.41 1.53 1.07 4.93%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 29/05/15 13/02/15 27/11/14 28/08/14 30/05/14 26/02/14 -
Price 0.40 0.41 0.44 0.465 0.515 0.50 0.44 -
P/RPS 0.46 0.24 0.29 0.32 0.34 0.31 0.27 42.78%
P/EPS -31.84 -16.53 -7.22 -6.57 -6.64 -9.84 44.00 -
EY -3.14 -6.05 -13.85 -15.23 -15.07 -10.16 2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.24 1.33 1.45 1.51 1.39 1.16 -2.90%

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