[HWATAI] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 1.12%
YoY- 43.21%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 85,470 90,264 92,077 94,261 95,467 93,314 92,649 -5.23%
PBT -11,702 -11,588 -11,897 -6,632 -6,733 -6,040 -5,622 63.09%
Tax 4 3 28 1,408 1,450 1,279 1,889 -98.35%
NP -11,698 -11,585 -11,869 -5,224 -5,283 -4,761 -3,733 114.29%
-
NP to SH -11,698 -11,585 -11,869 -5,224 -5,283 -4,761 -3,733 114.29%
-
Tax Rate - - - - - - - -
Total Cost 97,168 101,849 103,946 99,485 100,750 98,075 96,382 0.54%
-
Net Worth 30,012 32,211 32,962 37,905 38,414 16,377 13,227 72.75%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 30,012 32,211 32,962 37,905 38,414 16,377 13,227 72.75%
NOSH 40,053 40,000 40,052 40,073 40,035 13,227 13,227 109.44%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -13.69% -12.83% -12.89% -5.54% -5.53% -5.10% -4.03% -
ROE -38.98% -35.96% -36.01% -13.78% -13.75% -29.07% -28.22% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 213.39 225.66 229.89 235.22 238.45 705.48 700.43 -54.75%
EPS -29.21 -28.96 -29.63 -13.04 -13.20 -35.99 -28.22 2.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7493 0.8053 0.823 0.9459 0.9595 1.2382 1.00 -17.51%
Adjusted Per Share Value based on latest NOSH - 40,073
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 114.21 120.62 123.04 125.96 127.57 124.70 123.81 -5.24%
EPS -15.63 -15.48 -15.86 -6.98 -7.06 -6.36 -4.99 114.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4011 0.4305 0.4405 0.5065 0.5133 0.2189 0.1768 72.74%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.74 1.03 1.15 1.14 1.22 4.54 3.40 -
P/RPS 0.35 0.46 0.50 0.48 0.51 0.64 0.49 -20.11%
P/EPS -2.53 -3.56 -3.88 -8.74 -9.25 -12.61 -12.05 -64.70%
EY -39.47 -28.12 -25.77 -11.44 -10.82 -7.93 -8.30 183.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.28 1.40 1.21 1.27 3.67 3.40 -56.10%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 08/09/05 30/05/05 28/02/05 29/11/04 26/08/04 27/05/04 27/02/04 -
Price 0.81 0.91 1.06 1.22 1.11 1.47 3.96 -
P/RPS 0.38 0.40 0.46 0.52 0.47 0.21 0.57 -23.70%
P/EPS -2.77 -3.14 -3.58 -9.36 -8.41 -4.08 -14.03 -66.12%
EY -36.06 -31.83 -27.96 -10.69 -11.89 -24.49 -7.13 194.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 1.29 1.29 1.16 1.19 3.96 -57.97%

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