[HWATAI] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -25.35%
YoY- -38.96%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 62,394 54,388 52,160 60,763 69,914 68,302 70,730 -2.06%
PBT 169 -637 2,325 -3,699 -2,688 -2,681 -835 -
Tax -3 0 0 0 26 505 -1,090 -62.53%
NP 166 -637 2,325 -3,699 -2,662 -2,176 -1,925 -
-
NP to SH 166 -637 2,325 -3,699 -2,662 -2,176 -1,925 -
-
Tax Rate 1.78% - 0.00% - - - - -
Total Cost 62,228 55,025 49,835 64,462 72,576 70,478 72,655 -2.54%
-
Net Worth 14,814 15,087 16,287 29,251 37,864 17,124 26,166 -9.03%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 14,814 15,087 16,287 29,251 37,864 17,124 26,166 -9.03%
NOSH 40,487 40,062 40,017 40,032 40,030 13,227 13,230 20.47%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.27% -1.17% 4.46% -6.09% -3.81% -3.19% -2.72% -
ROE 1.12% -4.22% 14.28% -12.65% -7.03% -12.71% -7.36% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 154.11 135.76 130.34 151.78 174.65 516.35 534.61 -18.70%
EPS 0.41 -1.59 5.81 -9.24 -6.65 -16.45 -14.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3659 0.3766 0.407 0.7307 0.9459 1.2946 1.9778 -24.49%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 83.38 72.68 69.70 81.20 93.43 91.27 94.52 -2.06%
EPS 0.22 -0.85 3.11 -4.94 -3.56 -2.91 -2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.198 0.2016 0.2176 0.3909 0.506 0.2288 0.3497 -9.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.40 1.02 0.68 0.76 1.14 2.90 2.64 -
P/RPS 0.26 0.75 0.52 0.50 0.65 0.56 0.49 -10.01%
P/EPS 97.56 -64.15 11.70 -8.23 -17.14 -17.63 -18.14 -
EY 1.03 -1.56 8.54 -12.16 -5.83 -5.67 -5.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 2.71 1.67 1.04 1.21 2.24 1.33 -3.25%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/08 15/11/07 22/11/06 30/11/05 29/11/04 27/11/03 28/11/02 -
Price 0.38 0.91 0.76 0.63 1.22 3.14 3.02 -
P/RPS 0.25 0.67 0.58 0.42 0.70 0.61 0.56 -12.56%
P/EPS 92.68 -57.23 13.08 -6.82 -18.35 -19.09 -20.76 -
EY 1.08 -1.75 7.64 -14.67 -5.45 -5.24 -4.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.42 1.87 0.86 1.29 2.43 1.53 -6.22%

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