[HWATAI] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 217.73%
YoY- 126.06%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 52,901 57,342 52,799 62,394 54,388 52,160 60,763 -2.28%
PBT -2,089 635 1,894 169 -637 2,325 -3,699 -9.07%
Tax 19 -272 -103 -3 0 0 0 -
NP -2,070 363 1,791 166 -637 2,325 -3,699 -9.21%
-
NP to SH -2,070 363 1,791 166 -637 2,325 -3,699 -9.21%
-
Tax Rate - 42.83% 5.44% 1.78% - 0.00% - -
Total Cost 54,971 56,979 51,008 62,228 55,025 49,835 64,462 -2.61%
-
Net Worth 15,214 17,152 16,828 14,814 15,087 16,287 29,251 -10.31%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 15,214 17,152 16,828 14,814 15,087 16,287 29,251 -10.31%
NOSH 40,038 39,890 40,067 40,487 40,062 40,017 40,032 0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -3.91% 0.63% 3.39% 0.27% -1.17% 4.46% -6.09% -
ROE -13.61% 2.12% 10.64% 1.12% -4.22% 14.28% -12.65% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 132.12 143.75 131.78 154.11 135.76 130.34 151.78 -2.28%
EPS -5.17 0.91 4.47 0.41 -1.59 5.81 -9.24 -9.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.43 0.42 0.3659 0.3766 0.407 0.7307 -10.31%
Adjusted Per Share Value based on latest NOSH - 39,870
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 70.69 76.63 70.56 83.38 72.68 69.70 81.20 -2.28%
EPS -2.77 0.49 2.39 0.22 -0.85 3.11 -4.94 -9.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2033 0.2292 0.2249 0.198 0.2016 0.2176 0.3909 -10.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.47 0.54 0.57 0.40 1.02 0.68 0.76 -
P/RPS 0.36 0.38 0.43 0.26 0.75 0.52 0.50 -5.32%
P/EPS -9.09 59.34 12.75 97.56 -64.15 11.70 -8.23 1.66%
EY -11.00 1.69 7.84 1.03 -1.56 8.54 -12.16 -1.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.26 1.36 1.09 2.71 1.67 1.04 2.97%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 26/11/10 20/11/09 14/11/08 15/11/07 22/11/06 30/11/05 -
Price 0.60 0.58 0.52 0.38 0.91 0.76 0.63 -
P/RPS 0.45 0.40 0.39 0.25 0.67 0.58 0.42 1.15%
P/EPS -11.61 63.74 11.63 92.68 -57.23 13.08 -6.82 9.26%
EY -8.62 1.57 8.60 1.08 -1.75 7.64 -14.67 -8.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.35 1.24 1.04 2.42 1.87 0.86 10.66%

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