[HWATAI] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -55.12%
YoY- -342.8%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 63,630 61,825 61,332 61,866 60,954 65,658 65,799 -2.21%
PBT -1,387 -2,210 -2,469 -1,674 -991 417 746 -
Tax 34 34 34 -116 -161 -211 -194 -
NP -1,353 -2,176 -2,435 -1,790 -1,152 206 552 -
-
NP to SH -1,355 -2,177 -2,439 -1,804 -1,163 194 540 -
-
Tax Rate - - - - - 50.60% 26.01% -
Total Cost 64,983 64,001 63,767 63,656 62,106 65,452 65,247 -0.27%
-
Net Worth 26,939 13,040 12,813 12,800 13,587 14,371 15,293 46.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 26,939 13,040 12,813 12,800 13,587 14,371 15,293 46.00%
NOSH 74,833 39,516 40,042 40,000 39,961 39,921 40,246 51.38%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -2.13% -3.52% -3.97% -2.89% -1.89% 0.31% 0.84% -
ROE -5.03% -16.69% -19.03% -14.09% -8.56% 1.35% 3.53% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 85.03 156.46 153.17 154.67 152.53 164.47 163.49 -35.40%
EPS -1.81 -5.51 -6.09 -4.51 -2.91 0.49 1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.33 0.32 0.32 0.34 0.36 0.38 -3.54%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 85.03 82.62 81.96 82.67 81.45 87.74 87.93 -2.21%
EPS -1.81 -2.91 -3.26 -2.41 -1.55 0.26 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.1743 0.1712 0.171 0.1816 0.192 0.2044 45.99%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.415 0.405 0.44 0.525 0.48 0.55 0.405 -
P/RPS 0.49 0.26 0.29 0.34 0.31 0.33 0.25 56.80%
P/EPS -22.92 -7.35 -7.22 -11.64 -16.49 113.18 30.19 -
EY -4.36 -13.60 -13.84 -8.59 -6.06 0.88 3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.23 1.38 1.64 1.41 1.53 1.07 4.93%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 29/05/15 13/02/15 27/11/14 28/08/14 30/05/14 26/02/14 -
Price 0.40 0.41 0.44 0.465 0.515 0.50 0.44 -
P/RPS 0.47 0.26 0.29 0.30 0.34 0.30 0.27 44.85%
P/EPS -22.09 -7.44 -7.22 -10.31 -17.70 102.89 32.79 -
EY -4.53 -13.44 -13.84 -9.70 -5.65 0.97 3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.24 1.38 1.45 1.51 1.39 1.16 -2.90%

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