[HWATAI] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -169.07%
YoY- -499.81%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 46,563 31,039 15,324 64,739 46,452 31,158 15,236 110.45%
PBT -2,601 -1,510 -947 -3,630 -950 -707 -180 492.29%
Tax 55 -200 -100 -629 -629 -347 -153 -
NP -2,546 -1,710 -1,047 -4,259 -1,579 -1,054 -333 287.61%
-
NP to SH -2,548 -1,712 -1,047 -4,246 -1,578 -1,054 -333 287.82%
-
Tax Rate - - - - - - - -
Total Cost 49,109 32,749 16,371 68,998 48,031 32,212 15,569 114.92%
-
Net Worth 22,150 23,048 23,752 24,754 27,411 27,972 28,728 -15.90%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 22,150 23,048 23,752 24,754 27,411 27,972 28,728 -15.90%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -5.47% -5.51% -6.83% -6.58% -3.40% -3.38% -2.19% -
ROE -11.50% -7.43% -4.41% -17.15% -5.76% -3.77% -1.16% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 62.22 41.48 20.48 86.51 62.07 41.64 20.36 110.44%
EPS -3.40 -2.29 -1.40 -5.67 -2.11 -1.41 -0.44 290.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.296 0.308 0.3174 0.3308 0.3663 0.3738 0.3839 -15.90%
Adjusted Per Share Value based on latest NOSH - 74,833
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 60.89 40.59 20.04 84.66 60.74 40.75 19.92 110.47%
EPS -3.33 -2.24 -1.37 -5.55 -2.06 -1.38 -0.44 284.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2897 0.3014 0.3106 0.3237 0.3585 0.3658 0.3757 -15.89%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.24 0.33 0.30 0.30 0.325 0.37 0.37 -
P/RPS 0.39 0.80 1.47 0.35 0.52 0.89 1.82 -64.15%
P/EPS -7.05 -14.42 -21.44 -5.29 -15.41 -26.27 -83.15 -80.67%
EY -14.19 -6.93 -4.66 -18.91 -6.49 -3.81 -1.20 418.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.07 0.95 0.91 0.89 0.99 0.96 -10.69%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 27/08/19 24/05/19 22/02/19 29/11/18 21/08/18 22/05/18 -
Price 0.26 0.295 0.285 0.33 0.30 0.35 0.385 -
P/RPS 0.42 0.71 1.39 0.38 0.48 0.84 1.89 -63.27%
P/EPS -7.64 -12.89 -20.37 -5.82 -14.23 -24.85 -86.52 -80.14%
EY -13.10 -7.76 -4.91 -17.19 -7.03 -4.02 -1.16 402.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 0.90 1.00 0.82 0.94 1.00 -8.16%

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