[HWATAI] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 62.34%
YoY- -42.79%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 23,605 22,124 24,347 25,391 21,452 21,459 24,403 -2.19%
PBT -2,125 -1,021 -2,941 -646 -1,432 -603 -7,525 -56.99%
Tax -1 25 1,384 42 -172 635 502 -
NP -2,126 -996 -1,557 -604 -1,604 32 -7,023 -54.94%
-
NP to SH -2,126 -996 -1,557 -604 -1,604 32 -7,023 -54.94%
-
Tax Rate - - - - - - - -
Total Cost 25,731 23,120 25,904 25,995 23,056 21,427 31,426 -12.48%
-
Net Worth 38,414 16,377 13,227 17,110 17,737 19,486 19,305 58.26%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 38,414 16,377 13,227 17,110 17,737 19,486 19,305 58.26%
NOSH 40,035 13,227 13,227 13,216 13,234 13,333 13,230 109.35%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -9.01% -4.50% -6.40% -2.38% -7.48% 0.15% -28.78% -
ROE -5.53% -6.08% -11.77% -3.53% -9.04% 0.16% -36.38% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 58.96 167.26 184.06 192.11 162.09 160.94 184.44 -53.28%
EPS -6.09 -7.53 -11.77 -4.57 -12.12 0.24 -53.08 -76.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9595 1.2382 1.00 1.2946 1.3403 1.4615 1.4591 -24.39%
Adjusted Per Share Value based on latest NOSH - 13,216
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 30.87 28.93 31.84 33.20 28.05 28.06 31.91 -2.18%
EPS -2.78 -1.30 -2.04 -0.79 -2.10 0.04 -9.18 -54.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5023 0.2142 0.173 0.2237 0.232 0.2548 0.2525 58.24%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.22 4.54 3.40 2.90 3.00 2.52 2.68 -
P/RPS 2.07 2.71 1.85 1.51 1.85 1.57 1.45 26.81%
P/EPS -22.97 -60.29 -28.88 -63.46 -24.75 1,050.00 -5.05 174.77%
EY -4.35 -1.66 -3.46 -1.58 -4.04 0.10 -19.81 -63.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 3.67 3.40 2.24 2.24 1.72 1.84 -21.91%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 27/02/04 27/11/03 28/08/03 29/05/03 28/02/03 -
Price 1.11 1.47 3.96 3.14 3.04 2.95 2.62 -
P/RPS 1.88 0.88 2.15 1.63 1.88 1.83 1.42 20.59%
P/EPS -20.90 -19.52 -33.64 -68.71 -25.08 1,229.17 -4.94 161.81%
EY -4.78 -5.12 -2.97 -1.46 -3.99 0.08 -20.26 -61.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.19 3.96 2.43 2.27 2.02 1.80 -25.41%

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