[HWATAI] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -28.16%
YoY- -241.13%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 60,763 69,914 68,302 70,730 77,280 74,420 70,444 0.15%
PBT -3,699 -2,688 -2,681 -835 1,526 2,030 -3,184 -0.15%
Tax 0 26 505 -1,090 -162 136 3,184 -
NP -3,699 -2,662 -2,176 -1,925 1,364 2,166 0 -100.00%
-
NP to SH -3,699 -2,662 -2,176 -1,925 1,364 2,166 -3,599 -0.02%
-
Tax Rate - - - - 10.62% -6.70% - -
Total Cost 64,462 72,576 70,478 72,655 75,916 72,254 70,444 0.09%
-
Net Worth 29,251 37,864 17,124 26,166 28,179 26,698 24,393 -0.19%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 29,251 37,864 17,124 26,166 28,179 26,698 24,393 -0.19%
NOSH 40,032 40,030 13,227 13,230 13,229 13,231 13,329 -1.16%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -6.09% -3.81% -3.19% -2.72% 1.77% 2.91% 0.00% -
ROE -12.65% -7.03% -12.71% -7.36% 4.84% 8.11% -14.75% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 151.78 174.65 516.35 534.61 584.13 562.44 528.48 1.33%
EPS -9.24 -6.65 -16.45 -14.55 10.31 16.37 -27.00 1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7307 0.9459 1.2946 1.9778 2.13 2.0178 1.83 0.98%
Adjusted Per Share Value based on latest NOSH - 13,218
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 81.20 93.43 91.27 94.52 103.27 99.45 94.13 0.15%
EPS -4.94 -3.56 -2.91 -2.57 1.82 2.89 -4.81 -0.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3909 0.506 0.2288 0.3497 0.3766 0.3568 0.326 -0.19%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.76 1.14 2.90 2.64 3.84 6.90 0.00 -
P/RPS 0.50 0.65 0.56 0.49 0.66 1.23 0.00 -100.00%
P/EPS -8.23 -17.14 -17.63 -18.14 37.25 42.15 0.00 -100.00%
EY -12.16 -5.83 -5.67 -5.51 2.68 2.37 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.21 2.24 1.33 1.80 3.42 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 29/11/04 27/11/03 28/11/02 27/11/01 24/11/00 27/11/99 -
Price 0.63 1.22 3.14 3.02 4.22 5.85 0.00 -
P/RPS 0.42 0.70 0.61 0.56 0.72 1.04 0.00 -100.00%
P/EPS -6.82 -18.35 -19.09 -20.76 40.93 35.74 0.00 -100.00%
EY -14.67 -5.45 -5.24 -4.82 2.44 2.80 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.29 2.43 1.53 1.98 2.90 0.00 -100.00%

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