[HWATAI] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.53%
YoY- 111.84%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 17,851 19,473 17,233 16,606 18,811 23,605 21,452 -3.01%
PBT 532 70 -164 265 -2,239 -2,125 -1,432 -
Tax 0 0 0 0 0 -1 -172 -
NP 532 70 -164 265 -2,239 -2,126 -1,604 -
-
NP to SH 532 70 -164 265 -2,239 -2,126 -1,604 -
-
Tax Rate 0.00% 0.00% - 0.00% - - - -
Total Cost 17,319 19,403 17,397 16,341 21,050 25,731 23,056 -4.65%
-
Net Worth 16,127 14,753 15,576 14,538 30,012 38,414 17,737 -1.57%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 16,127 14,753 15,576 14,538 30,012 38,414 17,737 -1.57%
NOSH 39,999 41,176 40,000 40,151 40,053 40,035 13,234 20.22%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.98% 0.36% -0.95% 1.60% -11.90% -9.01% -7.48% -
ROE 3.30% 0.47% -1.05% 1.82% -7.46% -5.53% -9.04% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 44.63 47.29 43.08 41.36 46.96 58.96 162.09 -19.32%
EPS 1.33 0.17 -0.41 0.66 -5.59 -6.09 -12.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4032 0.3583 0.3894 0.3621 0.7493 0.9595 1.3403 -18.12%
Adjusted Per Share Value based on latest NOSH - 40,151
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 23.85 26.02 23.03 22.19 25.14 31.54 28.67 -3.01%
EPS 0.71 0.09 -0.22 0.35 -2.99 -2.84 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2155 0.1972 0.2081 0.1943 0.4011 0.5133 0.237 -1.57%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.52 0.41 1.22 0.70 0.74 1.22 3.00 -
P/RPS 1.17 0.87 2.83 1.69 1.58 2.07 1.85 -7.34%
P/EPS 39.10 241.18 -297.56 106.06 -13.24 -22.97 -24.75 -
EY 2.56 0.41 -0.34 0.94 -7.55 -4.35 -4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.14 3.13 1.93 0.99 1.27 2.24 -8.77%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 17/08/09 27/08/08 28/08/07 23/08/06 08/09/05 26/08/04 28/08/03 -
Price 0.61 0.43 1.02 0.68 0.81 1.11 3.04 -
P/RPS 1.37 0.91 2.37 1.64 1.72 1.88 1.88 -5.13%
P/EPS 45.86 252.94 -248.78 103.03 -14.49 -20.90 -25.08 -
EY 2.18 0.40 -0.40 0.97 -6.90 -4.78 -3.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.20 2.62 1.88 1.08 1.16 2.27 -6.56%

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