[HWATAI] YoY 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- -1560.28%
YoY- -2780.53%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 21,752 22,163 24,347 24,403 27,229 25,313 26,900 0.22%
PBT -13,366 -8,206 -2,941 -7,525 696 1,569 1,432 -
Tax -171 4 1,384 502 -434 -1,224 -260 0.44%
NP -13,537 -8,202 -1,557 -7,023 262 345 1,172 -
-
NP to SH -13,537 -8,202 -1,557 -7,023 262 345 1,172 -
-
Tax Rate - - - - 62.36% 78.01% 18.16% -
Total Cost 35,289 30,365 25,904 31,426 26,967 24,968 25,728 -0.33%
-
Net Worth 13,990 32,962 13,227 19,305 28,542 27,023 24,471 0.59%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - 661 -
Div Payout % - - - - - - 56.43% -
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 13,990 32,962 13,227 19,305 28,542 27,023 24,471 0.59%
NOSH 40,041 40,052 13,227 13,230 13,232 13,218 13,227 -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 -62.23% -37.01% -6.40% -28.78% 0.96% 1.36% 4.36% -
ROE -96.76% -24.88% -11.77% -36.38% 0.92% 1.28% 4.79% -
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 54.32 55.34 184.06 184.44 205.78 191.50 203.36 1.41%
EPS -33.81 -20.48 -11.77 -53.08 1.98 2.61 8.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.3494 0.823 1.00 1.4591 2.157 2.0444 1.85 1.78%
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 29.07 29.62 32.53 32.61 36.39 33.83 35.95 0.22%
EPS -18.09 -10.96 -2.08 -9.38 0.35 0.46 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.88 -
NAPS 0.187 0.4405 0.1768 0.258 0.3814 0.3611 0.327 0.59%
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 1.16 2.08 1.85 1.45 2.01 2.45 0.00 -100.00%
P/EPS -1.86 -5.62 -28.88 -5.05 209.09 180.08 0.00 -100.00%
EY -53.66 -17.81 -3.46 -19.81 0.48 0.56 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.40 3.40 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 1.31 1.92 2.15 1.42 1.90 2.51 4.72 1.37%
P/EPS -2.10 -5.18 -33.64 -4.94 196.97 183.91 108.35 -
EY -47.62 -19.32 -2.97 -20.26 0.51 0.54 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.52 -
P/NAPS 2.03 1.29 3.96 1.80 1.81 2.35 5.19 1.00%

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