[HWATAI] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 101.43%
YoY- -83.42%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 69,616 81,244 88,496 85,836 93,356 93,220 90,468 -4.27%
PBT 1,044 -2,848 -4,084 -2,412 1,044 1,212 1,868 -9.23%
Tax 0 0 100 2,540 -272 -256 444 -
NP 1,044 -2,848 -3,984 128 772 956 2,312 -12.40%
-
NP to SH 1,044 -2,848 -3,984 128 772 956 2,312 -12.40%
-
Tax Rate 0.00% - - - 26.05% 21.12% -23.77% -
Total Cost 68,572 84,092 92,480 85,708 92,584 92,264 88,156 -4.09%
-
Net Worth 14,274 32,211 16,377 19,486 28,415 26,757 24,998 -8.91%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 14,274 32,211 16,377 19,486 28,415 26,757 24,998 -8.91%
NOSH 40,153 40,000 13,227 13,333 13,219 13,204 13,226 20.32%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.50% -3.51% -4.50% 0.15% 0.83% 1.03% 2.56% -
ROE 7.31% -8.84% -24.33% 0.66% 2.72% 3.57% 9.25% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 173.37 203.11 669.05 643.77 706.22 705.98 683.99 -20.43%
EPS 2.60 -7.12 -30.12 0.96 5.84 7.24 17.48 -27.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3555 0.8053 1.2382 1.4615 2.1496 2.0264 1.89 -24.29%
Adjusted Per Share Value based on latest NOSH - 13,333
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 93.03 108.57 118.26 114.70 124.75 124.57 120.89 -4.27%
EPS 1.40 -3.81 -5.32 0.17 1.03 1.28 3.09 -12.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1908 0.4305 0.2189 0.2604 0.3797 0.3576 0.3341 -8.91%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.76 1.03 4.54 2.52 3.98 4.10 11.30 -
P/RPS 0.44 0.51 0.68 0.39 0.56 0.58 1.65 -19.76%
P/EPS 29.23 -14.47 -15.07 262.50 68.15 56.63 64.65 -12.38%
EY 3.42 -6.91 -6.63 0.38 1.47 1.77 1.55 14.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.28 3.67 1.72 1.85 2.02 5.98 -15.73%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 30/05/05 27/05/04 29/05/03 30/05/02 30/05/01 31/05/00 -
Price 0.66 0.91 1.47 2.95 3.54 3.94 9.70 -
P/RPS 0.38 0.45 0.22 0.46 0.50 0.56 1.42 -19.71%
P/EPS 25.38 -12.78 -4.88 307.29 60.62 54.42 55.49 -12.21%
EY 3.94 -7.82 -20.49 0.33 1.65 1.84 1.80 13.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.13 1.19 2.02 1.65 1.94 5.13 -15.55%

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