[HWATAI] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -92.28%
YoY- -84.29%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 71,050 72,517 70,162 71,392 69,112 69,546 68,020 2.93%
PBT -1,893 -849 -246 164 2,387 3,100 1,052 -
Tax 663 0 0 0 -262 0 0 -
NP -1,230 -849 -246 164 2,125 3,100 1,052 -
-
NP to SH -1,230 -849 -246 164 2,125 3,100 1,052 -
-
Tax Rate - - - 0.00% 10.98% 0.00% 0.00% -
Total Cost 72,280 73,366 70,408 71,228 66,987 66,446 66,968 5.20%
-
Net Worth 14,506 15,087 15,450 16,133 15,707 16,287 14,539 -0.15%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 14,506 15,087 15,450 16,133 15,707 16,287 14,539 -0.15%
NOSH 40,096 40,062 39,677 40,999 40,018 40,017 40,152 -0.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -1.73% -1.17% -0.35% 0.23% 3.07% 4.46% 1.55% -
ROE -8.48% -5.63% -1.59% 1.02% 13.53% 19.03% 7.24% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 177.20 181.01 176.83 174.13 172.70 173.79 169.40 3.03%
EPS -3.07 -2.12 -0.62 0.40 5.31 7.75 2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3618 0.3766 0.3894 0.3935 0.3925 0.407 0.3621 -0.05%
Adjusted Per Share Value based on latest NOSH - 40,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 94.94 96.91 93.76 95.40 92.35 92.94 90.90 2.93%
EPS -1.64 -1.13 -0.33 0.22 2.84 4.14 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1939 0.2016 0.2065 0.2156 0.2099 0.2176 0.1943 -0.13%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.96 1.02 1.22 1.08 1.31 0.68 0.70 -
P/RPS 0.54 0.56 0.69 0.62 0.76 0.39 0.41 20.09%
P/EPS -31.29 -48.11 -196.77 270.00 24.67 8.78 26.72 -
EY -3.20 -2.08 -0.51 0.37 4.05 11.39 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.71 3.13 2.74 3.34 1.67 1.93 23.46%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 15/11/07 28/08/07 29/05/07 14/02/07 22/11/06 23/08/06 -
Price 0.77 0.91 1.02 1.04 1.20 0.76 0.68 -
P/RPS 0.43 0.50 0.58 0.60 0.69 0.44 0.40 4.92%
P/EPS -25.10 -42.92 -164.52 260.00 22.60 9.81 25.95 -
EY -3.98 -2.33 -0.61 0.38 4.42 10.19 3.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.42 2.62 2.64 3.06 1.87 1.88 8.65%

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