[HWATAI] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -245.26%
YoY- -127.4%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 76,456 70,398 83,192 72,517 69,546 81,017 93,218 -3.24%
PBT 846 2,525 225 -849 3,100 -4,932 -3,584 -
Tax -362 -137 -4 0 0 0 34 -
NP 484 2,388 221 -849 3,100 -4,932 -3,549 -
-
NP to SH 484 2,388 221 -849 3,100 -4,932 -3,549 -
-
Tax Rate 42.79% 5.43% 1.78% - 0.00% - - -
Total Cost 75,972 68,010 82,970 73,366 66,446 85,949 96,767 -3.95%
-
Net Worth 17,152 16,828 14,814 15,087 16,287 29,251 37,864 -12.35%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 17,152 16,828 14,814 15,087 16,287 29,251 37,864 -12.35%
NOSH 39,890 40,067 40,487 40,062 40,017 40,032 40,030 -0.05%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.63% 3.39% 0.27% -1.17% 4.46% -6.09% -3.81% -
ROE 2.82% 14.19% 1.49% -5.63% 19.03% -16.86% -9.37% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 191.67 175.70 205.47 181.01 173.79 202.38 232.87 -3.19%
EPS 1.21 5.96 0.55 -2.12 7.75 -12.32 -8.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.3659 0.3766 0.407 0.7307 0.9459 -12.30%
Adjusted Per Share Value based on latest NOSH - 40,156
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 102.17 94.07 111.17 96.91 92.94 108.26 124.57 -3.24%
EPS 0.65 3.19 0.30 -1.13 4.14 -6.59 -4.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2292 0.2249 0.198 0.2016 0.2176 0.3909 0.506 -12.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.54 0.57 0.40 1.02 0.68 0.76 1.14 -
P/RPS 0.28 0.32 0.19 0.56 0.39 0.38 0.49 -8.90%
P/EPS 44.51 9.56 73.17 -48.11 8.78 -6.17 -12.86 -
EY 2.25 10.46 1.37 -2.08 11.39 -16.21 -7.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.36 1.09 2.71 1.67 1.04 1.21 0.67%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 20/11/09 14/11/08 15/11/07 22/11/06 30/11/05 29/11/04 -
Price 0.58 0.52 0.38 0.91 0.76 0.63 1.22 -
P/RPS 0.30 0.30 0.18 0.50 0.44 0.31 0.52 -8.75%
P/EPS 47.80 8.72 69.51 -42.92 9.81 -5.11 -13.76 -
EY 2.09 11.46 1.44 -2.33 10.19 -19.56 -7.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.24 1.04 2.42 1.87 0.86 1.29 0.76%

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