[HWATAI] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 34.67%
YoY- -568.31%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 64,638 65,938 61,668 73,450 70,534 74,068 76,484 -10.58%
PBT -1,401 -1,330 -1,428 -1,853 -2,785 -1,036 -328 162.55%
Tax -65 0 0 50 25 0 0 -
NP -1,466 -1,330 -1,428 -1,803 -2,760 -1,036 -328 170.59%
-
NP to SH -1,466 -1,330 -1,428 -1,803 -2,760 -1,036 -328 170.59%
-
Tax Rate - - - - - - - -
Total Cost 66,105 67,268 63,096 75,253 73,294 75,104 76,812 -9.49%
-
Net Worth 14,399 14,822 15,242 15,625 15,214 16,865 17,629 -12.58%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 14,399 14,822 15,242 15,625 15,214 16,865 17,629 -12.58%
NOSH 39,999 40,060 40,112 40,066 40,038 40,155 40,999 -1.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.27% -2.02% -2.32% -2.45% -3.91% -1.40% -0.43% -
ROE -10.19% -8.97% -9.37% -11.54% -18.14% -6.14% -1.86% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 161.60 164.60 153.74 183.32 176.17 184.46 186.55 -9.10%
EPS -3.67 -3.32 -3.56 -4.50 -6.89 -2.58 -0.80 175.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.38 0.39 0.38 0.42 0.43 -11.14%
Adjusted Per Share Value based on latest NOSH - 39,850
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 84.53 86.23 80.64 96.05 92.24 96.86 100.02 -10.58%
EPS -1.92 -1.74 -1.87 -2.36 -3.61 -1.35 -0.43 170.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1883 0.1938 0.1993 0.2043 0.199 0.2205 0.2305 -12.57%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.46 0.52 0.51 0.60 0.47 0.56 0.62 -
P/RPS 0.28 0.32 0.33 0.33 0.27 0.30 0.33 -10.34%
P/EPS -12.55 -15.66 -14.33 -13.33 -6.82 -21.71 -77.50 -70.19%
EY -7.97 -6.38 -6.98 -7.50 -14.67 -4.61 -1.29 235.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.41 1.34 1.54 1.24 1.33 1.44 -7.53%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 18/05/12 22/02/12 24/11/11 23/08/11 23/05/11 -
Price 0.41 0.51 0.51 0.56 0.60 0.49 0.58 -
P/RPS 0.25 0.31 0.33 0.31 0.34 0.27 0.31 -13.32%
P/EPS -11.18 -15.36 -14.33 -12.44 -8.70 -18.99 -72.50 -71.14%
EY -8.94 -6.51 -6.98 -8.04 -11.49 -5.27 -1.38 246.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.38 1.34 1.44 1.58 1.17 1.35 -10.63%

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