[HWATAI] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 100.36%
YoY- -83.42%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 92,649 68,302 42,911 21,459 95,133 70,730 46,791 57.48%
PBT -5,622 -2,681 -2,035 -603 -8,360 -835 -621 332.63%
Tax 1,889 505 463 635 -588 -1,090 621 109.51%
NP -3,733 -2,176 -1,572 32 -8,948 -1,925 0 -
-
NP to SH -3,733 -2,176 -1,572 32 -8,948 -1,925 -1,502 83.17%
-
Tax Rate - - - - - - - -
Total Cost 96,382 70,478 44,483 21,427 104,081 72,655 46,791 61.67%
-
Net Worth 15,567 17,124 17,735 19,486 19,305 26,166 26,595 -29.95%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 15,567 17,124 17,735 19,486 19,305 26,166 26,595 -29.95%
NOSH 13,227 13,227 13,232 13,333 13,230 13,230 13,233 -0.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -4.03% -3.19% -3.66% 0.15% -9.41% -2.72% 0.00% -
ROE -23.98% -12.71% -8.86% 0.16% -46.35% -7.36% -5.65% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 700.43 516.35 324.29 160.94 719.03 534.61 353.58 57.53%
EPS -28.22 -16.45 -11.88 0.24 -67.63 -14.55 -11.35 83.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1769 1.2946 1.3403 1.4615 1.4591 1.9778 2.0097 -29.93%
Adjusted Per Share Value based on latest NOSH - 13,333
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 121.16 89.32 56.11 28.06 124.40 92.49 61.19 57.48%
EPS -4.88 -2.85 -2.06 0.04 -11.70 -2.52 -1.96 83.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2036 0.2239 0.2319 0.2548 0.2525 0.3422 0.3478 -29.95%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.40 2.90 3.00 2.52 2.68 2.64 3.40 -
P/RPS 0.49 0.56 0.93 1.57 0.37 0.49 0.96 -36.05%
P/EPS -12.05 -17.63 -25.25 1,050.00 -3.96 -18.14 -29.96 -45.42%
EY -8.30 -5.67 -3.96 0.10 -25.24 -5.51 -3.34 83.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.24 2.24 1.72 1.84 1.33 1.69 42.86%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 28/08/03 29/05/03 28/02/03 28/11/02 26/08/02 -
Price 3.96 3.14 3.04 2.95 2.62 3.02 3.38 -
P/RPS 0.57 0.61 0.94 1.83 0.36 0.56 0.96 -29.28%
P/EPS -14.03 -19.09 -25.59 1,229.17 -3.87 -20.76 -29.78 -39.37%
EY -7.13 -5.24 -3.91 0.08 -25.81 -4.82 -3.36 64.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 2.43 2.27 2.02 1.80 1.53 1.68 58.53%

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