[HWATAI] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -44.82%
YoY- -157.88%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 83,192 73,734 69,576 71,050 72,517 70,162 71,392 10.70%
PBT 225 -282 -844 -1,893 -849 -246 164 23.39%
Tax -4 0 0 663 0 0 0 -
NP 221 -282 -844 -1,230 -849 -246 164 21.93%
-
NP to SH 221 -282 -844 -1,230 -849 -246 164 21.93%
-
Tax Rate 1.78% - - - - - 0.00% -
Total Cost 82,970 74,016 70,420 72,280 73,366 70,408 71,228 10.67%
-
Net Worth 14,814 14,434 14,192 14,506 15,087 15,450 16,133 -5.51%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 14,814 14,434 14,192 14,506 15,087 15,450 16,133 -5.51%
NOSH 40,487 40,285 39,811 40,096 40,062 39,677 40,999 -0.83%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.27% -0.38% -1.21% -1.73% -1.17% -0.35% 0.23% -
ROE 1.49% -1.95% -5.95% -8.48% -5.63% -1.59% 1.02% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 205.47 183.03 174.76 177.20 181.01 176.83 174.13 11.63%
EPS 0.55 -0.70 -2.12 -3.07 -2.12 -0.62 0.40 23.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3659 0.3583 0.3565 0.3618 0.3766 0.3894 0.3935 -4.71%
Adjusted Per Share Value based on latest NOSH - 40,131
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 111.17 98.53 92.97 94.94 96.91 93.76 95.40 10.70%
EPS 0.30 -0.38 -1.13 -1.64 -1.13 -0.33 0.22 22.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.198 0.1929 0.1897 0.1939 0.2016 0.2065 0.2156 -5.50%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.40 0.41 0.64 0.96 1.02 1.22 1.08 -
P/RPS 0.19 0.22 0.37 0.54 0.56 0.69 0.62 -54.44%
P/EPS 73.17 -58.57 -30.19 -31.29 -48.11 -196.77 270.00 -58.02%
EY 1.37 -1.71 -3.31 -3.20 -2.08 -0.51 0.37 138.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.14 1.80 2.65 2.71 3.13 2.74 -45.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 27/08/08 28/05/08 29/02/08 15/11/07 28/08/07 29/05/07 -
Price 0.38 0.43 0.51 0.77 0.91 1.02 1.04 -
P/RPS 0.18 0.23 0.29 0.43 0.50 0.58 0.60 -55.08%
P/EPS 69.51 -61.43 -24.06 -25.10 -42.92 -164.52 260.00 -58.40%
EY 1.44 -1.63 -4.16 -3.98 -2.33 -0.61 0.38 142.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.20 1.43 2.13 2.42 2.62 2.64 -46.17%

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