[HWATAI] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 6.06%
YoY- -81.24%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 52,901 37,034 19,121 77,016 57,342 39,045 19,472 94.58%
PBT -2,089 -518 -82 722 635 922 350 -
Tax 19 0 0 -337 -272 -233 -37 -
NP -2,070 -518 -82 385 363 689 313 -
-
NP to SH -2,070 -518 -82 385 363 689 313 -
-
Tax Rate - - - 46.68% 42.83% 25.27% 10.57% -
Total Cost 54,971 37,552 19,203 76,631 56,979 38,356 19,159 101.78%
-
Net Worth 15,214 16,865 17,629 17,244 17,152 17,625 17,255 -8.04%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 15,214 16,865 17,629 17,244 17,152 17,625 17,255 -8.04%
NOSH 40,038 40,155 40,999 40,104 39,890 40,058 40,128 -0.14%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.91% -1.40% -0.43% 0.50% 0.63% 1.76% 1.61% -
ROE -13.61% -3.07% -0.47% 2.23% 2.12% 3.91% 1.81% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 132.12 92.23 46.64 192.04 143.75 97.47 48.52 94.87%
EPS -5.17 -1.29 -0.20 0.96 0.91 1.72 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.42 0.43 0.43 0.43 0.44 0.43 -7.90%
Adjusted Per Share Value based on latest NOSH - 43,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 70.69 49.49 25.55 102.92 76.63 52.18 26.02 94.58%
EPS -2.77 -0.69 -0.11 0.51 0.49 0.92 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2033 0.2254 0.2356 0.2304 0.2292 0.2355 0.2306 -8.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.47 0.56 0.62 0.57 0.54 0.46 0.47 -
P/RPS 0.36 0.61 1.33 0.30 0.38 0.47 0.97 -48.32%
P/EPS -9.09 -43.41 -310.00 59.38 59.34 26.74 60.26 -
EY -11.00 -2.30 -0.32 1.68 1.69 3.74 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.33 1.44 1.33 1.26 1.05 1.09 8.96%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 23/08/11 23/05/11 28/02/11 26/11/10 23/08/10 27/05/10 -
Price 0.60 0.49 0.58 0.61 0.58 0.60 0.44 -
P/RPS 0.45 0.53 1.24 0.32 0.40 0.62 0.91 -37.43%
P/EPS -11.61 -37.98 -290.00 63.54 63.74 34.88 56.41 -
EY -8.62 -2.63 -0.34 1.57 1.57 2.87 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.17 1.35 1.42 1.35 1.36 1.02 33.84%

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