[HWATAI] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -215.85%
YoY- -175.18%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 61,146 70,836 65,938 74,068 78,090 69,738 73,734 -3.07%
PBT -3,110 364 -1,330 -1,036 1,844 2,576 -282 49.16%
Tax 0 -66 0 0 -466 -96 0 -
NP -3,110 298 -1,330 -1,036 1,378 2,480 -282 49.16%
-
NP to SH -3,108 298 -1,330 -1,036 1,378 2,480 -282 49.15%
-
Tax Rate - 18.13% - - 25.27% 3.73% - -
Total Cost 64,256 70,538 67,268 75,104 76,712 67,258 74,016 -2.32%
-
Net Worth 13,617 14,899 14,822 16,865 17,625 16,128 14,434 -0.96%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 13,617 14,899 14,822 16,865 17,625 16,128 14,434 -0.96%
NOSH 40,051 40,270 40,060 40,155 40,058 40,000 40,285 -0.09%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -5.09% 0.42% -2.02% -1.40% 1.76% 3.56% -0.38% -
ROE -22.82% 2.00% -8.97% -6.14% 7.82% 15.38% -1.95% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 152.67 175.90 164.60 184.46 194.94 174.35 183.03 -2.97%
EPS -7.76 0.74 -3.32 -2.58 3.44 6.20 -0.70 49.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.37 0.37 0.42 0.44 0.4032 0.3583 -0.86%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 79.96 92.63 86.23 96.86 102.12 91.20 96.42 -3.07%
EPS -4.06 0.39 -1.74 -1.35 1.80 3.24 -0.37 49.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1781 0.1948 0.1938 0.2205 0.2305 0.2109 0.1888 -0.96%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.48 0.43 0.52 0.56 0.46 0.52 0.41 -
P/RPS 0.31 0.24 0.32 0.30 0.24 0.30 0.22 5.87%
P/EPS -6.19 58.11 -15.66 -21.71 13.37 8.39 -58.57 -31.22%
EY -16.17 1.72 -6.38 -4.61 7.48 11.92 -1.71 45.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.16 1.41 1.33 1.05 1.29 1.14 3.60%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 28/08/13 29/08/12 23/08/11 23/08/10 17/08/09 27/08/08 -
Price 0.515 0.40 0.51 0.49 0.60 0.61 0.43 -
P/RPS 0.34 0.23 0.31 0.27 0.31 0.35 0.23 6.72%
P/EPS -6.64 54.05 -15.36 -18.99 17.44 9.84 -61.43 -30.96%
EY -15.07 1.85 -6.51 -5.27 5.73 10.16 -1.63 44.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.08 1.38 1.17 1.36 1.51 1.20 3.90%

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