[HWATAI] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 43.14%
YoY- -22.33%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 78,244 81,244 92,077 93,218 91,458 88,496 92,649 -10.66%
PBT -5,902 -2,848 -10,894 -3,584 -6,294 -4,084 -5,622 3.29%
Tax 0 0 30 34 52 100 1,889 -
NP -5,902 -2,848 -10,864 -3,549 -6,242 -3,984 -3,733 35.75%
-
NP to SH -5,902 -2,848 -10,890 -3,549 -6,242 -3,984 -3,733 35.75%
-
Tax Rate - - - - - - - -
Total Cost 84,146 84,092 102,941 96,767 97,700 92,480 96,382 -8.66%
-
Net Worth 30,002 32,211 35,711 37,864 38,398 16,377 15,567 54.93%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 30,002 32,211 35,711 37,864 38,398 16,377 15,567 54.93%
NOSH 40,040 40,000 40,039 40,030 40,018 13,227 13,227 109.40%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -7.54% -3.51% -11.80% -3.81% -6.82% -4.50% -4.03% -
ROE -19.67% -8.84% -30.49% -9.37% -16.26% -24.33% -23.98% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 195.41 203.11 229.96 232.87 228.54 669.05 700.43 -57.33%
EPS -14.74 -7.12 -29.38 -8.87 -18.44 -30.12 -28.22 -35.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7493 0.8053 0.8919 0.9459 0.9595 1.2382 1.1769 -26.01%
Adjusted Per Share Value based on latest NOSH - 40,073
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 102.32 106.24 120.41 121.90 119.60 115.73 121.16 -10.66%
EPS -7.72 -3.72 -14.24 -4.64 -8.16 -5.21 -4.88 35.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3923 0.4212 0.467 0.4952 0.5021 0.2142 0.2036 54.90%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.74 1.03 1.15 1.14 1.22 4.54 3.40 -
P/RPS 0.38 0.51 0.50 0.49 0.53 0.68 0.49 -15.60%
P/EPS -5.02 -14.47 -4.23 -12.86 -7.82 -15.07 -12.05 -44.24%
EY -19.92 -6.91 -23.65 -7.78 -12.78 -6.63 -8.30 79.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.28 1.29 1.21 1.27 3.67 2.89 -51.07%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 08/09/05 30/05/05 28/02/05 29/11/04 26/08/04 27/05/04 27/02/04 -
Price 0.81 0.91 1.06 1.22 1.11 1.47 3.96 -
P/RPS 0.41 0.45 0.46 0.52 0.49 0.22 0.57 -19.73%
P/EPS -5.50 -12.78 -3.90 -13.76 -7.12 -4.88 -14.03 -46.46%
EY -18.20 -7.82 -25.66 -7.27 -14.05 -20.49 -7.13 86.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 1.19 1.29 1.16 1.19 3.36 -53.10%

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