[HWATAI] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -149.15%
YoY- -428.21%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 69,385 69,746 73,450 72,575 75,005 76,665 77,016 -6.72%
PBT -2,000 -2,128 -1,853 -2,002 -718 290 722 -
Tax 50 50 50 -46 -104 -300 -337 -
NP -1,950 -2,078 -1,803 -2,048 -822 -10 385 -
-
NP to SH -1,950 -2,078 -1,803 -2,048 -822 -10 385 -
-
Tax Rate - - - - - 103.45% 46.68% -
Total Cost 71,335 71,824 75,253 74,623 75,827 76,675 76,631 -4.66%
-
Net Worth 14,800 15,242 15,541 15,199 16,799 17,629 18,919 -15.11%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 14,800 15,242 15,541 15,199 16,799 17,629 18,919 -15.11%
NOSH 40,000 40,112 39,850 39,999 39,999 40,999 43,999 -6.16%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -2.81% -2.98% -2.45% -2.82% -1.10% -0.01% 0.50% -
ROE -13.18% -13.63% -11.60% -13.47% -4.89% -0.06% 2.03% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 173.46 173.88 184.31 181.44 187.51 186.99 175.04 -0.60%
EPS -4.88 -5.18 -4.52 -5.12 -2.06 -0.02 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.39 0.38 0.42 0.43 0.43 -9.54%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 90.73 91.21 96.05 94.91 98.08 100.25 100.71 -6.72%
EPS -2.55 -2.72 -2.36 -2.68 -1.07 -0.01 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1935 0.1993 0.2032 0.1988 0.2197 0.2305 0.2474 -15.12%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.52 0.51 0.60 0.47 0.56 0.62 0.57 -
P/RPS 0.30 0.29 0.33 0.26 0.30 0.33 0.33 -6.16%
P/EPS -10.67 -9.84 -13.26 -9.18 -27.25 -2,542.00 65.14 -
EY -9.38 -10.16 -7.54 -10.89 -3.67 -0.04 1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.34 1.54 1.24 1.33 1.44 1.33 3.97%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 18/05/12 22/02/12 24/11/11 23/08/11 23/05/11 28/02/11 -
Price 0.51 0.51 0.56 0.60 0.49 0.58 0.61 -
P/RPS 0.29 0.29 0.30 0.33 0.26 0.31 0.35 -11.79%
P/EPS -10.46 -9.84 -12.38 -11.72 -23.84 -2,378.00 69.71 -
EY -9.56 -10.16 -8.08 -8.53 -4.19 -0.04 1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.34 1.44 1.58 1.17 1.35 1.42 -1.88%

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