[HWATAI] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -364.83%
YoY- -650.65%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 82,515 92,077 92,649 95,133 104,509 99,733 97,344 0.17%
PBT -18,984 -10,894 -5,622 -8,360 2,221 3,599 -1,752 -2.50%
Tax -171 30 1,889 -588 -596 -1,088 1,752 -
NP -19,155 -10,864 -3,733 -8,948 1,625 2,511 0 -100.00%
-
NP to SH -19,155 -10,890 -3,733 -8,948 1,625 2,511 -2,427 -2.17%
-
Tax Rate - - - - 26.83% 30.23% - -
Total Cost 101,670 102,941 96,382 104,081 102,884 97,222 97,344 -0.04%
-
Net Worth 13,589 35,711 15,567 19,305 28,543 27,046 24,481 0.62%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 13,589 35,711 15,567 19,305 28,543 27,046 24,481 0.62%
NOSH 40,040 40,039 13,227 13,230 13,232 13,229 13,233 -1.17%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -23.21% -11.80% -4.03% -9.41% 1.55% 2.52% 0.00% -
ROE -140.95% -30.49% -23.98% -46.35% 5.69% 9.28% -9.91% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 206.08 229.96 700.43 719.03 789.77 753.86 735.60 1.36%
EPS -47.84 -29.38 -28.22 -67.63 12.28 18.98 -18.34 -1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3394 0.8919 1.1769 1.4591 2.157 2.0444 1.85 1.81%
Adjusted Per Share Value based on latest NOSH - 13,230
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 110.27 123.04 123.81 127.13 139.66 133.27 130.08 0.17%
EPS -25.60 -14.55 -4.99 -11.96 2.17 3.36 -3.24 -2.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1816 0.4772 0.208 0.258 0.3814 0.3614 0.3272 0.62%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.63 1.15 3.40 2.68 4.14 4.70 0.00 -
P/RPS 0.31 0.50 0.49 0.37 0.52 0.62 0.00 -100.00%
P/EPS -1.32 -4.23 -12.05 -3.96 33.71 24.76 0.00 -100.00%
EY -75.94 -23.65 -8.30 -25.24 2.97 4.04 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.29 2.89 1.84 1.92 2.30 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 07/03/02 28/02/01 02/05/00 -
Price 0.71 1.06 3.96 2.62 3.90 4.80 9.60 -
P/RPS 0.34 0.46 0.57 0.36 0.49 0.64 1.31 1.44%
P/EPS -1.48 -3.90 -14.03 -3.87 31.76 25.29 -52.34 3.86%
EY -67.38 -25.66 -7.13 -25.81 3.15 3.95 -1.91 -3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.19 3.36 1.80 1.81 2.35 5.19 0.97%

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