[HWATAI] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -38.42%
YoY- -13.04%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 45,729 22,124 92,649 68,302 42,911 21,459 95,133 -38.66%
PBT -3,147 -1,021 -5,622 -2,681 -2,035 -603 -8,360 -47.89%
Tax 26 25 1,889 505 463 635 -588 -
NP -3,121 -996 -3,733 -2,176 -1,572 32 -8,948 -50.48%
-
NP to SH -3,121 -996 -3,733 -2,176 -1,572 32 -8,948 -50.48%
-
Tax Rate - - - - - - - -
Total Cost 48,850 23,120 96,382 70,478 44,483 21,427 104,081 -39.63%
-
Net Worth 38,398 16,377 15,567 17,124 17,735 19,486 19,305 58.22%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 38,398 16,377 15,567 17,124 17,735 19,486 19,305 58.22%
NOSH 40,018 13,227 13,227 13,227 13,232 13,333 13,230 109.29%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -6.82% -4.50% -4.03% -3.19% -3.66% 0.15% -9.41% -
ROE -8.13% -6.08% -23.98% -12.71% -8.86% 0.16% -46.35% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 114.27 167.26 700.43 516.35 324.29 160.94 719.03 -70.69%
EPS -9.22 -7.53 -28.22 -16.45 -11.88 0.24 -67.63 -73.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9595 1.2382 1.1769 1.2946 1.3403 1.4615 1.4591 -24.39%
Adjusted Per Share Value based on latest NOSH - 13,216
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 59.80 28.93 121.16 89.32 56.11 28.06 124.40 -38.66%
EPS -4.08 -1.30 -4.88 -2.85 -2.06 0.04 -11.70 -50.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5021 0.2142 0.2036 0.2239 0.2319 0.2548 0.2525 58.19%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.22 4.54 3.40 2.90 3.00 2.52 2.68 -
P/RPS 1.07 2.71 0.49 0.56 0.93 1.57 0.37 103.11%
P/EPS -15.64 -60.29 -12.05 -17.63 -25.25 1,050.00 -3.96 150.06%
EY -6.39 -1.66 -8.30 -5.67 -3.96 0.10 -25.24 -60.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 3.67 2.89 2.24 2.24 1.72 1.84 -21.91%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 27/02/04 27/11/03 28/08/03 29/05/03 28/02/03 -
Price 1.11 1.47 3.96 3.14 3.04 2.95 2.62 -
P/RPS 0.97 0.88 0.57 0.61 0.94 1.83 0.36 93.75%
P/EPS -14.23 -19.52 -14.03 -19.09 -25.59 1,229.17 -3.87 138.41%
EY -7.03 -5.12 -7.13 -5.24 -3.91 0.08 -25.81 -58.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.19 3.36 2.43 2.27 2.02 1.80 -25.41%

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