[HWATAI] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 118.95%
YoY- 112.18%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 71,340 70,183 69,556 69,112 73,912 77,403 79,608 -7.04%
PBT -575 1,738 2,167 2,387 -11,041 -13,792 -16,296 -89.22%
Tax -262 -262 -262 -262 -171 -171 -171 32.86%
NP -837 1,476 1,905 2,125 -11,212 -13,963 -16,467 -86.25%
-
NP to SH -837 1,476 1,905 2,125 -11,212 -13,963 -16,467 -86.25%
-
Tax Rate - 15.07% 12.09% 10.98% - - - -
Total Cost 72,177 68,707 67,651 66,987 85,124 91,366 96,075 -17.34%
-
Net Worth 15,122 15,576 16,133 15,700 16,307 14,538 14,274 3.91%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 15,122 15,576 16,133 15,700 16,307 14,538 14,274 3.91%
NOSH 40,156 40,000 40,999 40,000 40,066 40,151 40,153 0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -1.17% 2.10% 2.74% 3.07% -15.17% -18.04% -20.69% -
ROE -5.53% 9.48% 11.81% 13.54% -68.75% -96.04% -115.36% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 177.66 175.46 169.65 172.78 184.47 192.78 198.26 -7.04%
EPS -2.08 3.69 4.65 5.31 -27.98 -34.78 -41.01 -86.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3766 0.3894 0.3935 0.3925 0.407 0.3621 0.3555 3.91%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 95.33 93.79 92.95 92.35 98.77 103.43 106.38 -7.04%
EPS -1.12 1.97 2.55 2.84 -14.98 -18.66 -22.00 -86.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2021 0.2081 0.2156 0.2098 0.2179 0.1943 0.1908 3.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.02 1.22 1.08 1.31 0.68 0.70 0.76 -
P/RPS 0.57 0.70 0.64 0.76 0.37 0.36 0.38 31.00%
P/EPS -48.94 33.06 23.24 24.66 -2.43 -2.01 -1.85 786.05%
EY -2.04 3.02 4.30 4.06 -41.15 -49.68 -53.96 -88.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 3.13 2.74 3.34 1.67 1.93 2.14 17.03%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 28/08/07 29/05/07 14/02/07 22/11/06 23/08/06 31/05/06 -
Price 0.91 1.02 1.04 1.20 0.76 0.68 0.66 -
P/RPS 0.51 0.58 0.61 0.69 0.41 0.35 0.33 33.63%
P/EPS -43.66 27.64 22.38 22.59 -2.72 -1.96 -1.61 800.81%
EY -2.29 3.62 4.47 4.43 -36.82 -51.14 -62.14 -88.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.62 2.64 3.06 1.87 1.88 1.86 19.16%

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