[HWATAI] QoQ Annualized 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- 7.72%
YoY- -13.04%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 91,458 88,496 92,649 91,069 85,822 85,836 95,133 -2.59%
PBT -6,294 -4,084 -5,622 -3,574 -4,070 -2,412 -8,360 -17.25%
Tax 52 100 1,889 673 926 2,540 -588 -
NP -6,242 -3,984 -3,733 -2,901 -3,144 128 -8,948 -21.36%
-
NP to SH -6,242 -3,984 -3,733 -2,901 -3,144 128 -8,948 -21.36%
-
Tax Rate - - - - - - - -
Total Cost 97,700 92,480 96,382 93,970 88,966 85,708 104,081 -4.13%
-
Net Worth 38,398 16,377 15,567 17,124 17,735 19,486 19,305 58.22%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 38,398 16,377 15,567 17,124 17,735 19,486 19,305 58.22%
NOSH 40,018 13,227 13,227 13,227 13,232 13,333 13,230 109.29%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -6.82% -4.50% -4.03% -3.19% -3.66% 0.15% -9.41% -
ROE -16.26% -24.33% -23.98% -16.94% -17.73% 0.66% -46.35% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 228.54 669.05 700.43 688.46 648.58 643.77 719.03 -53.45%
EPS -18.44 -30.12 -28.22 -21.93 -23.76 0.96 -67.63 -57.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9595 1.2382 1.1769 1.2946 1.3403 1.4615 1.4591 -24.39%
Adjusted Per Share Value based on latest NOSH - 13,216
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 119.60 115.73 121.16 119.09 112.23 112.25 124.40 -2.59%
EPS -8.16 -5.21 -4.88 -3.79 -4.11 0.17 -11.70 -21.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5021 0.2142 0.2036 0.2239 0.2319 0.2548 0.2525 58.19%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.22 4.54 3.40 2.90 3.00 2.52 2.68 -
P/RPS 0.53 0.68 0.49 0.42 0.46 0.39 0.37 27.09%
P/EPS -7.82 -15.07 -12.05 -13.22 -12.63 262.50 -3.96 57.46%
EY -12.78 -6.63 -8.30 -7.56 -7.92 0.38 -25.24 -36.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 3.67 2.89 2.24 2.24 1.72 1.84 -21.91%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 27/02/04 27/11/03 28/08/03 29/05/03 28/02/03 -
Price 1.11 1.47 3.96 3.14 3.04 2.95 2.62 -
P/RPS 0.49 0.22 0.57 0.46 0.47 0.46 0.36 22.84%
P/EPS -7.12 -4.88 -14.03 -14.32 -12.79 307.29 -3.87 50.20%
EY -14.05 -20.49 -7.13 -6.99 -7.82 0.33 -25.81 -33.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.19 3.36 2.43 2.27 2.02 1.80 -25.41%

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