[HWATAI] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 66.59%
YoY- -14.63%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 68,072 80,246 83,192 73,734 69,576 71,050 72,517 -4.12%
PBT 3,024 458 225 -282 -844 -1,893 -849 -
Tax -192 -42 -4 0 0 663 0 -
NP 2,832 416 221 -282 -844 -1,230 -849 -
-
NP to SH 2,832 416 221 -282 -844 -1,230 -849 -
-
Tax Rate 6.35% 9.17% 1.78% - - - - -
Total Cost 65,240 79,830 82,970 74,016 70,420 72,280 73,366 -7.52%
-
Net Worth 15,595 14,764 14,814 14,434 14,192 14,506 15,087 2.23%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 15,595 14,764 14,814 14,434 14,192 14,506 15,087 2.23%
NOSH 40,000 39,903 40,487 40,285 39,811 40,096 40,062 -0.10%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.16% 0.52% 0.27% -0.38% -1.21% -1.73% -1.17% -
ROE 18.16% 2.82% 1.49% -1.95% -5.95% -8.48% -5.63% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 170.18 201.10 205.47 183.03 174.76 177.20 181.01 -4.02%
EPS 7.08 1.04 0.55 -0.70 -2.12 -3.07 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3899 0.37 0.3659 0.3583 0.3565 0.3618 0.3766 2.33%
Adjusted Per Share Value based on latest NOSH - 41,176
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 89.02 104.94 108.79 96.42 90.98 92.91 94.83 -4.12%
EPS 3.70 0.54 0.29 -0.37 -1.10 -1.61 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2039 0.1931 0.1937 0.1888 0.1856 0.1897 0.1973 2.21%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.30 0.39 0.40 0.41 0.64 0.96 1.02 -
P/RPS 0.18 0.19 0.19 0.22 0.37 0.54 0.56 -53.04%
P/EPS 4.24 37.41 73.17 -58.57 -30.19 -31.29 -48.11 -
EY 23.60 2.67 1.37 -1.71 -3.31 -3.20 -2.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.05 1.09 1.14 1.80 2.65 2.71 -56.74%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 26/02/09 14/11/08 27/08/08 28/05/08 29/02/08 15/11/07 -
Price 0.56 0.34 0.38 0.43 0.51 0.77 0.91 -
P/RPS 0.33 0.17 0.18 0.23 0.29 0.43 0.50 -24.17%
P/EPS 7.91 32.61 69.51 -61.43 -24.06 -25.10 -42.92 -
EY 12.64 3.07 1.44 -1.63 -4.16 -3.98 -2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.92 1.04 1.20 1.43 2.13 2.42 -29.23%

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