[HWATAI] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -20.49%
YoY- -177.8%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 80,246 79,056 72,836 70,596 71,050 71,340 70,183 9.29%
PBT 458 -1,087 -1,911 -2,145 -1,893 -575 1,738 -58.73%
Tax -42 660 663 663 663 -262 -262 -70.32%
NP 416 -427 -1,248 -1,482 -1,230 -837 1,476 -56.84%
-
NP to SH 416 -427 -1,248 -1,482 -1,230 -837 1,476 -56.84%
-
Tax Rate 9.17% - - - - - 15.07% -
Total Cost 79,830 79,483 74,084 72,078 72,280 72,177 68,707 10.47%
-
Net Worth 14,948 14,588 14,753 14,192 14,503 15,122 15,576 -2.69%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 14,948 14,588 14,753 14,192 14,503 15,122 15,576 -2.69%
NOSH 40,161 39,870 41,176 39,811 40,131 40,156 40,000 0.26%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.52% -0.54% -1.71% -2.10% -1.73% -1.17% 2.10% -
ROE 2.78% -2.93% -8.46% -10.44% -8.48% -5.53% 9.48% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 199.81 198.28 176.89 177.33 177.04 177.66 175.46 9.00%
EPS 1.04 -1.07 -3.03 -3.72 -3.06 -2.08 3.69 -56.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3722 0.3659 0.3583 0.3565 0.3614 0.3766 0.3894 -2.95%
Adjusted Per Share Value based on latest NOSH - 39,811
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 104.94 103.38 95.25 92.32 92.91 93.29 91.78 9.29%
EPS 0.54 -0.56 -1.63 -1.94 -1.61 -1.09 1.93 -57.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1955 0.1908 0.1929 0.1856 0.1897 0.1978 0.2037 -2.68%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.39 0.40 0.41 0.64 0.96 1.02 1.22 -
P/RPS 0.20 0.20 0.23 0.36 0.54 0.57 0.70 -56.45%
P/EPS 37.65 -37.35 -13.53 -17.19 -31.32 -48.94 33.06 9.01%
EY 2.66 -2.68 -7.39 -5.82 -3.19 -2.04 3.02 -8.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 1.14 1.80 2.66 2.71 3.13 -51.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 14/11/08 27/08/08 28/05/08 29/02/08 15/11/07 28/08/07 -
Price 0.34 0.38 0.43 0.51 0.77 0.91 1.02 -
P/RPS 0.17 0.19 0.24 0.29 0.43 0.51 0.58 -55.71%
P/EPS 32.82 -35.48 -14.19 -13.70 -25.12 -43.66 27.64 12.07%
EY 3.05 -2.82 -7.05 -7.30 -3.98 -2.29 3.62 -10.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.04 1.20 1.43 2.13 2.42 2.62 -50.43%

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