[HWATAI] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -186.7%
YoY- -159.17%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 17,913 19,121 19,674 18,297 19,573 19,472 19,327 -4.95%
PBT -436 -82 87 -287 572 350 327 -
Tax 0 0 -65 -39 -196 -37 -66 -
NP -436 -82 22 -326 376 313 261 -
-
NP to SH -436 -82 22 -326 376 313 261 -
-
Tax Rate - - 74.71% - 34.27% 10.57% 20.18% -
Total Cost 18,349 19,203 19,652 18,623 19,197 19,159 19,066 -2.52%
-
Net Worth 16,799 17,629 18,919 17,306 17,599 17,255 16,864 -0.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 16,799 17,629 18,919 17,306 17,599 17,255 16,864 -0.25%
NOSH 39,999 40,999 43,999 40,246 40,000 40,128 40,153 -0.25%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -2.43% -0.43% 0.11% -1.78% 1.92% 1.61% 1.35% -
ROE -2.60% -0.47% 0.12% -1.88% 2.14% 1.81% 1.55% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 44.78 46.64 44.71 45.46 48.93 48.52 48.13 -4.70%
EPS -1.09 -0.20 0.05 -0.81 0.94 0.78 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.43 0.43 0.43 0.44 0.43 0.42 0.00%
Adjusted Per Share Value based on latest NOSH - 40,246
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.94 25.55 26.29 24.45 26.16 26.02 25.83 -4.95%
EPS -0.58 -0.11 0.03 -0.44 0.50 0.42 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2245 0.2356 0.2528 0.2313 0.2352 0.2306 0.2254 -0.26%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.56 0.62 0.57 0.54 0.46 0.47 0.41 -
P/RPS 1.25 1.33 1.27 1.19 0.94 0.97 0.85 29.40%
P/EPS -51.38 -310.00 1,140.00 -66.67 48.94 60.26 63.08 -
EY -1.95 -0.32 0.09 -1.50 2.04 1.66 1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.44 1.33 1.26 1.05 1.09 0.98 22.64%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 23/05/11 28/02/11 26/11/10 23/08/10 27/05/10 08/02/10 -
Price 0.49 0.58 0.61 0.58 0.60 0.44 0.45 -
P/RPS 1.09 1.24 1.36 1.28 1.23 0.91 0.93 11.19%
P/EPS -44.95 -290.00 1,220.00 -71.60 63.83 56.41 69.23 -
EY -2.22 -0.34 0.08 -1.40 1.57 1.77 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.35 1.42 1.35 1.36 1.02 1.07 6.15%

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