[HWATAI] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -2556.25%
YoY- -4.66%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 68,020 78,244 91,458 85,822 93,582 101,660 96,298 -5.62%
PBT 1,052 -5,902 -6,294 -4,070 -1,242 1,820 2,238 -11.81%
Tax 0 0 52 926 1,242 -298 232 -
NP 1,052 -5,902 -6,242 -3,144 0 1,522 2,470 -13.25%
-
NP to SH 1,052 -5,902 -6,242 -3,144 -3,004 1,522 2,470 -13.25%
-
Tax Rate 0.00% - - - - 16.37% -10.37% -
Total Cost 66,968 84,146 97,700 88,966 93,582 100,138 93,828 -5.46%
-
Net Worth 14,539 30,002 38,398 17,735 26,595 27,341 25,780 -9.10%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 14,539 30,002 38,398 17,735 26,595 27,341 25,780 -9.10%
NOSH 40,152 40,040 40,018 13,232 13,233 13,234 13,236 20.30%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.55% -7.54% -6.82% -3.66% 0.00% 1.50% 2.56% -
ROE 7.24% -19.67% -16.26% -17.73% -11.30% 5.57% 9.58% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 169.40 195.41 228.54 648.58 707.16 768.13 727.50 -21.55%
EPS 2.62 -14.74 -18.44 -23.76 -22.70 11.50 18.66 -27.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3621 0.7493 0.9595 1.3403 2.0097 2.0659 1.9476 -24.44%
Adjusted Per Share Value based on latest NOSH - 13,234
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 90.90 104.56 122.22 114.68 125.05 135.85 128.68 -5.62%
EPS 1.41 -7.89 -8.34 -4.20 -4.01 2.03 3.30 -13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1943 0.4009 0.5131 0.237 0.3554 0.3654 0.3445 -9.09%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.70 0.74 1.22 3.00 3.40 3.88 7.95 -
P/RPS 0.41 0.38 0.53 0.46 0.48 0.51 1.09 -15.03%
P/EPS 26.72 -5.02 -7.82 -12.63 -14.98 33.74 42.60 -7.47%
EY 3.74 -19.92 -12.78 -7.92 -6.68 2.96 2.35 8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 0.99 1.27 2.24 1.69 1.88 4.08 -11.72%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 08/09/05 26/08/04 28/08/03 26/08/02 27/08/01 22/08/00 -
Price 0.68 0.81 1.11 3.04 3.38 4.14 8.05 -
P/RPS 0.40 0.41 0.49 0.47 0.48 0.54 1.11 -15.63%
P/EPS 25.95 -5.50 -7.12 -12.79 -14.89 36.00 43.14 -8.11%
EY 3.85 -18.20 -14.05 -7.82 -6.72 2.78 2.32 8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.08 1.16 2.27 1.68 2.00 4.13 -12.28%

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