[HWATAI] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -27.54%
YoY- 16.75%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 92,077 94,261 95,467 93,314 92,649 92,705 91,253 0.59%
PBT -11,897 -6,632 -6,733 -6,040 -5,622 -10,206 -9,774 13.93%
Tax 28 1,408 1,450 1,279 1,889 1,007 756 -88.77%
NP -11,869 -5,224 -5,283 -4,761 -3,733 -9,199 -9,018 19.99%
-
NP to SH -11,869 -5,224 -5,283 -4,761 -3,733 -9,199 -9,018 19.99%
-
Tax Rate - - - - - - - -
Total Cost 103,946 99,485 100,750 98,075 96,382 101,904 100,271 2.41%
-
Net Worth 32,962 37,905 38,414 16,377 13,227 17,110 17,737 50.87%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 32,962 37,905 38,414 16,377 13,227 17,110 17,737 50.87%
NOSH 40,052 40,073 40,035 13,227 13,227 13,216 13,234 108.52%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -12.89% -5.54% -5.53% -5.10% -4.03% -9.92% -9.88% -
ROE -36.01% -13.78% -13.75% -29.07% -28.22% -53.76% -50.84% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 229.89 235.22 238.45 705.48 700.43 701.43 689.52 -51.75%
EPS -29.63 -13.04 -13.20 -35.99 -28.22 -69.60 -68.14 -42.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.823 0.9459 0.9595 1.2382 1.00 1.2946 1.3403 -27.64%
Adjusted Per Share Value based on latest NOSH - 13,227
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 123.04 125.96 127.57 124.70 123.81 123.88 121.94 0.59%
EPS -15.86 -6.98 -7.06 -6.36 -4.99 -12.29 -12.05 20.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4405 0.5065 0.5133 0.2189 0.1768 0.2286 0.237 50.88%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.15 1.14 1.22 4.54 3.40 2.90 3.00 -
P/RPS 0.50 0.48 0.51 0.64 0.49 0.41 0.44 8.85%
P/EPS -3.88 -8.74 -9.25 -12.61 -12.05 -4.17 -4.40 -8.00%
EY -25.77 -11.44 -10.82 -7.93 -8.30 -24.00 -22.71 8.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.21 1.27 3.67 3.40 2.24 2.24 -26.79%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 26/08/04 27/05/04 27/02/04 27/11/03 28/08/03 -
Price 1.06 1.22 1.11 1.47 3.96 3.14 3.04 -
P/RPS 0.46 0.52 0.47 0.21 0.57 0.45 0.44 2.99%
P/EPS -3.58 -9.36 -8.41 -4.08 -14.03 -4.51 -4.46 -13.57%
EY -27.96 -10.69 -11.89 -24.49 -7.13 -22.17 -22.41 15.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.29 1.16 1.19 3.96 2.43 2.27 -31.27%

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