[HWATAI] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -25.35%
YoY- -38.96%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 34,010 17,404 82,515 60,763 39,122 20,311 92,077 -48.61%
PBT 526 261 -18,984 -3,699 -2,951 -712 -10,894 -
Tax 0 0 -171 0 0 0 30 -
NP 526 261 -19,155 -3,699 -2,951 -712 -10,864 -
-
NP to SH 526 261 -19,155 -3,699 -2,951 -712 -10,890 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 33,484 17,143 101,670 64,462 42,073 21,023 102,941 -52.80%
-
Net Worth 14,539 14,274 13,589 29,251 30,002 32,211 35,711 -45.15%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 14,539 14,274 13,589 29,251 30,002 32,211 35,711 -45.15%
NOSH 40,152 40,153 40,040 40,032 40,040 40,000 40,039 0.18%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.55% 1.50% -23.21% -6.09% -7.54% -3.51% -11.80% -
ROE 3.62% 1.83% -140.95% -12.65% -9.84% -2.21% -30.49% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 84.70 43.34 206.08 151.78 97.71 50.78 229.96 -48.71%
EPS 1.31 0.65 -47.84 -9.24 -7.37 -1.78 -29.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3621 0.3555 0.3394 0.7307 0.7493 0.8053 0.8919 -45.26%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 45.45 23.26 110.27 81.20 52.28 27.14 123.04 -48.61%
EPS 0.70 0.35 -25.60 -4.94 -3.94 -0.95 -14.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1943 0.1908 0.1816 0.3909 0.4009 0.4305 0.4772 -45.15%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.70 0.76 0.63 0.76 0.74 1.03 1.15 -
P/RPS 0.83 1.75 0.31 0.50 0.76 2.03 0.50 40.32%
P/EPS 53.44 116.92 -1.32 -8.23 -10.04 -57.87 -4.23 -
EY 1.87 0.86 -75.94 -12.16 -9.96 -1.73 -23.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.14 1.86 1.04 0.99 1.28 1.29 30.90%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 31/05/06 28/02/06 30/11/05 08/09/05 30/05/05 28/02/05 -
Price 0.68 0.66 0.71 0.63 0.81 0.91 1.06 -
P/RPS 0.80 1.52 0.34 0.42 0.83 1.79 0.46 44.76%
P/EPS 51.91 101.54 -1.48 -6.82 -10.99 -51.12 -3.90 -
EY 1.93 0.98 -67.38 -14.67 -9.10 -1.96 -25.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.86 2.09 0.86 1.08 1.13 1.19 35.75%

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