[HWATAI] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -6.72%
YoY- -3212.5%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 92,077 93,218 91,458 88,496 92,649 91,069 85,822 4.77%
PBT -10,894 -3,584 -6,294 -4,084 -5,622 -3,574 -4,070 92.20%
Tax 30 34 52 100 1,889 673 926 -89.73%
NP -10,864 -3,549 -6,242 -3,984 -3,733 -2,901 -3,144 127.70%
-
NP to SH -10,890 -3,549 -6,242 -3,984 -3,733 -2,901 -3,144 128.06%
-
Tax Rate - - - - - - - -
Total Cost 102,941 96,767 97,700 92,480 96,382 93,970 88,966 10.16%
-
Net Worth 35,711 37,864 38,398 16,377 15,567 17,124 17,735 59.12%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 35,711 37,864 38,398 16,377 15,567 17,124 17,735 59.12%
NOSH 40,039 40,030 40,018 13,227 13,227 13,227 13,232 108.50%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -11.80% -3.81% -6.82% -4.50% -4.03% -3.19% -3.66% -
ROE -30.49% -9.37% -16.26% -24.33% -23.98% -16.94% -17.73% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 229.96 232.87 228.54 669.05 700.43 688.46 648.58 -49.74%
EPS -29.38 -8.87 -18.44 -30.12 -28.22 -21.93 -23.76 15.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8919 0.9459 0.9595 1.2382 1.1769 1.2946 1.3403 -23.68%
Adjusted Per Share Value based on latest NOSH - 13,227
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 123.04 124.57 122.22 118.26 123.81 121.70 114.68 4.78%
EPS -14.55 -4.74 -8.34 -5.32 -4.99 -3.88 -4.20 128.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4772 0.506 0.5131 0.2189 0.208 0.2288 0.237 59.11%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.15 1.14 1.22 4.54 3.40 2.90 3.00 -
P/RPS 0.50 0.49 0.53 0.68 0.49 0.42 0.46 5.68%
P/EPS -4.23 -12.86 -7.82 -15.07 -12.05 -13.22 -12.63 -51.61%
EY -23.65 -7.78 -12.78 -6.63 -8.30 -7.56 -7.92 106.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.21 1.27 3.67 2.89 2.24 2.24 -30.66%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 26/08/04 27/05/04 27/02/04 27/11/03 28/08/03 -
Price 1.06 1.22 1.11 1.47 3.96 3.14 3.04 -
P/RPS 0.46 0.52 0.49 0.22 0.57 0.46 0.47 -1.41%
P/EPS -3.90 -13.76 -7.12 -4.88 -14.03 -14.32 -12.79 -54.53%
EY -25.66 -7.27 -14.05 -20.49 -7.13 -6.99 -7.82 120.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.29 1.16 1.19 3.36 2.43 2.27 -34.85%

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