[HWATAI] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 105.45%
YoY- 136.66%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 68,072 69,576 71,392 69,616 81,244 88,496 85,836 -3.78%
PBT 3,024 -844 164 1,044 -2,848 -4,084 -2,412 -
Tax -192 0 0 0 0 100 2,540 -
NP 2,832 -844 164 1,044 -2,848 -3,984 128 67.47%
-
NP to SH 2,832 -844 164 1,044 -2,848 -3,984 128 67.47%
-
Tax Rate 6.35% - 0.00% 0.00% - - - -
Total Cost 65,240 70,420 71,228 68,572 84,092 92,480 85,708 -4.44%
-
Net Worth 15,595 14,192 16,133 14,274 32,211 16,377 19,486 -3.64%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 15,595 14,192 16,133 14,274 32,211 16,377 19,486 -3.64%
NOSH 40,000 39,811 40,999 40,153 40,000 13,227 13,333 20.07%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.16% -1.21% 0.23% 1.50% -3.51% -4.50% 0.15% -
ROE 18.16% -5.95% 1.02% 7.31% -8.84% -24.33% 0.66% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 170.18 174.76 174.13 173.37 203.11 669.05 643.77 -19.87%
EPS 7.08 -2.12 0.40 2.60 -7.12 -30.12 0.96 39.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3899 0.3565 0.3935 0.3555 0.8053 1.2382 1.4615 -19.74%
Adjusted Per Share Value based on latest NOSH - 40,153
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 90.96 92.97 95.40 93.03 108.57 118.26 114.70 -3.78%
EPS 3.78 -1.13 0.22 1.40 -3.81 -5.32 0.17 67.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2084 0.1897 0.2156 0.1908 0.4305 0.2189 0.2604 -3.64%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.30 0.64 1.08 0.76 1.03 4.54 2.52 -
P/RPS 0.18 0.37 0.62 0.44 0.51 0.68 0.39 -12.08%
P/EPS 4.24 -30.19 270.00 29.23 -14.47 -15.07 262.50 -49.69%
EY 23.60 -3.31 0.37 3.42 -6.91 -6.63 0.38 98.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.80 2.74 2.14 1.28 3.67 1.72 -12.52%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 28/05/08 29/05/07 31/05/06 30/05/05 27/05/04 29/05/03 -
Price 0.56 0.51 1.04 0.66 0.91 1.47 2.95 -
P/RPS 0.33 0.29 0.60 0.38 0.45 0.22 0.46 -5.38%
P/EPS 7.91 -24.06 260.00 25.38 -12.78 -4.88 307.29 -45.63%
EY 12.64 -4.16 0.38 3.94 -7.82 -20.49 0.33 83.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.43 2.64 1.86 1.13 1.19 2.02 -5.47%

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