[HWATAI] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -93.09%
YoY- -157.88%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 62,394 36,867 17,394 71,050 54,388 35,081 17,848 129.81%
PBT 169 -141 -211 -1,893 -637 -123 41 156.41%
Tax -3 0 0 663 0 0 0 -
NP 166 -141 -211 -1,230 -637 -123 41 153.38%
-
NP to SH 166 -141 -211 -1,230 -637 -123 41 153.38%
-
Tax Rate 1.78% - - - - - 0.00% -
Total Cost 62,228 37,008 17,605 72,280 55,025 35,204 17,807 129.75%
-
Net Worth 14,814 14,434 14,192 14,506 15,087 15,450 16,133 -5.51%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 14,814 14,434 14,192 14,506 15,087 15,450 16,133 -5.51%
NOSH 40,487 40,285 39,811 40,096 40,062 39,677 40,999 -0.83%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.27% -0.38% -1.21% -1.73% -1.17% -0.35% 0.23% -
ROE 1.12% -0.98% -1.49% -8.48% -4.22% -0.80% 0.25% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 154.11 91.51 43.69 177.20 135.76 88.42 43.53 131.75%
EPS 0.41 -0.35 -0.53 -3.07 -1.59 -0.31 0.10 155.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3659 0.3583 0.3565 0.3618 0.3766 0.3894 0.3935 -4.71%
Adjusted Per Share Value based on latest NOSH - 40,131
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 83.38 49.27 23.24 94.94 72.68 46.88 23.85 129.82%
EPS 0.22 -0.19 -0.28 -1.64 -0.85 -0.16 0.05 167.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.198 0.1929 0.1897 0.1939 0.2016 0.2065 0.2156 -5.50%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.40 0.41 0.64 0.96 1.02 1.22 1.08 -
P/RPS 0.26 0.45 1.46 0.54 0.75 1.38 2.48 -77.67%
P/EPS 97.56 -117.14 -120.75 -31.29 -64.15 -393.55 1,080.00 -79.77%
EY 1.03 -0.85 -0.83 -3.20 -1.56 -0.25 0.09 405.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.14 1.80 2.65 2.71 3.13 2.74 -45.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 27/08/08 28/05/08 29/02/08 15/11/07 28/08/07 29/05/07 -
Price 0.38 0.43 0.51 0.77 0.91 1.02 1.04 -
P/RPS 0.25 0.47 1.17 0.43 0.67 1.15 2.39 -77.70%
P/EPS 92.68 -122.86 -96.23 -25.10 -57.23 -329.03 1,040.00 -79.96%
EY 1.08 -0.81 -1.04 -3.98 -1.75 -0.30 0.10 386.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.20 1.43 2.13 2.42 2.62 2.64 -46.17%

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