[HWATAI] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 62.34%
YoY- -42.79%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 18,150 21,641 24,185 25,391 23,939 26,450 26,271 -5.97%
PBT 1,799 -952 -545 -646 -214 616 911 12.00%
Tax 0 0 0 42 -209 -13 20 -
NP 1,799 -952 -545 -604 -423 603 931 11.59%
-
NP to SH 1,799 -952 -545 -604 -423 603 931 11.59%
-
Tax Rate 0.00% - - - - 2.11% -2.20% -
Total Cost 16,351 22,593 24,730 25,995 24,362 25,847 25,340 -7.03%
-
Net Worth 16,307 29,227 37,905 17,110 26,144 28,166 26,684 -7.87%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 16,307 29,227 37,905 17,110 26,144 28,166 26,684 -7.87%
NOSH 40,066 39,999 40,073 13,216 13,218 13,223 13,224 20.28%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.91% -4.40% -2.25% -2.38% -1.77% 2.28% 3.54% -
ROE 11.03% -3.26% -1.44% -3.53% -1.62% 2.14% 3.49% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 45.30 54.10 60.35 192.11 181.10 200.02 198.66 -21.82%
EPS 4.49 -2.38 -1.36 -4.57 -3.20 4.56 7.04 -7.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.407 0.7307 0.9459 1.2946 1.9778 2.13 2.0178 -23.40%
Adjusted Per Share Value based on latest NOSH - 13,216
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 23.73 28.30 31.63 33.20 31.30 34.59 34.35 -5.97%
EPS 2.35 -1.24 -0.71 -0.79 -0.55 0.79 1.22 11.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2132 0.3822 0.4957 0.2237 0.3419 0.3683 0.3489 -7.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.68 0.76 1.14 2.90 2.64 3.84 6.90 -
P/RPS 1.50 1.40 1.89 1.51 1.46 1.92 3.47 -13.03%
P/EPS 15.14 -31.93 -83.82 -63.46 -82.50 84.21 98.01 -26.73%
EY 6.60 -3.13 -1.19 -1.58 -1.21 1.19 1.02 36.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.04 1.21 2.24 1.33 1.80 3.42 -11.25%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 30/11/05 29/11/04 27/11/03 28/11/02 27/11/01 24/11/00 -
Price 0.76 0.63 1.22 3.14 3.02 4.22 5.85 -
P/RPS 1.68 1.16 2.02 1.63 1.67 2.11 2.94 -8.90%
P/EPS 16.93 -26.47 -89.71 -68.71 -94.37 92.54 83.10 -23.28%
EY 5.91 -3.78 -1.11 -1.46 -1.06 1.08 1.20 30.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.86 1.29 2.43 1.53 1.98 2.90 -7.04%

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