[HWATAI] QoQ 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- 100.46%
YoY- -83.42%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 24,347 25,391 21,452 21,459 24,403 23,939 23,452 2.52%
PBT -2,941 -646 -1,432 -603 -7,525 -214 -882 122.70%
Tax 1,384 42 -172 635 502 -209 882 34.92%
NP -1,557 -604 -1,604 32 -7,023 -423 0 -
-
NP to SH -1,557 -604 -1,604 32 -7,023 -423 -1,695 -5.48%
-
Tax Rate - - - - - - - -
Total Cost 25,904 25,995 23,056 21,427 31,426 24,362 23,452 6.83%
-
Net Worth 13,227 17,110 17,737 19,486 19,305 26,144 26,592 -37.14%
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 13,227 17,110 17,737 19,486 19,305 26,144 26,592 -37.14%
NOSH 13,227 13,216 13,234 13,333 13,230 13,218 13,231 -0.02%
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 -6.40% -2.38% -7.48% 0.15% -28.78% -1.77% 0.00% -
ROE -11.77% -3.53% -9.04% 0.16% -36.38% -1.62% -6.37% -
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 184.06 192.11 162.09 160.94 184.44 181.10 177.24 2.54%
EPS -11.77 -4.57 -12.12 0.24 -53.08 -3.20 -12.81 -5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.2946 1.3403 1.4615 1.4591 1.9778 2.0097 -37.12%
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 32.53 33.93 28.67 28.68 32.61 31.99 31.34 2.50%
EPS -2.08 -0.81 -2.14 0.04 -9.38 -0.57 -2.27 -5.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1768 0.2286 0.237 0.2604 0.258 0.3494 0.3554 -37.13%
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 1.85 1.51 1.85 1.57 1.45 1.46 1.92 -2.43%
P/EPS -28.88 -63.46 -24.75 1,050.00 -5.05 -82.50 -26.54 5.77%
EY -3.46 -1.58 -4.04 0.10 -19.81 -1.21 -3.77 -5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 2.24 2.24 1.72 1.84 1.33 1.69 59.16%
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 2.15 1.63 1.88 1.83 1.42 1.67 1.91 8.18%
P/EPS -33.64 -68.71 -25.08 1,229.17 -4.94 -94.37 -26.39 17.51%
EY -2.97 -1.46 -3.99 0.08 -20.26 -1.06 -3.79 -14.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 2.43 2.27 2.02 1.80 1.53 1.68 76.83%

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