[HWATAI] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 13.96%
YoY- -706.72%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 62,760 65,742 66,144 61,332 58,378 61,146 64,172 -1.47%
PBT -805 -946 -992 -2,469 -2,877 -3,110 -2,028 -45.95%
Tax -153 0 0 34 45 0 0 -
NP -958 -946 -992 -2,435 -2,832 -3,110 -2,028 -39.31%
-
NP to SH -954 -940 -980 -2,439 -2,834 -3,108 -2,028 -39.48%
-
Tax Rate - - - - - - - -
Total Cost 63,718 66,688 67,136 63,767 61,210 64,256 66,200 -2.51%
-
Net Worth 26,939 26,939 13,040 12,815 12,812 13,617 14,371 51.97%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 26,939 26,939 13,040 12,815 12,812 13,617 14,371 51.97%
NOSH 74,833 74,833 39,516 40,042 40,037 40,051 39,921 51.97%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -1.53% -1.44% -1.50% -3.97% -4.85% -5.09% -3.16% -
ROE -3.54% -3.49% -7.52% -19.03% -22.13% -22.82% -14.11% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 83.87 87.85 167.38 153.14 145.81 152.67 160.75 -35.16%
EPS -1.28 -1.26 -2.48 -6.09 -7.08 -7.76 -5.08 -60.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.36 0.33 0.32 0.32 0.34 0.36 0.00%
Adjusted Per Share Value based on latest NOSH - 40,042
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 82.07 85.97 86.50 80.20 76.34 79.96 83.92 -1.47%
EPS -1.25 -1.23 -1.28 -3.19 -3.71 -4.06 -2.65 -39.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3523 0.3523 0.1705 0.1676 0.1675 0.1781 0.1879 51.99%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.36 0.415 0.405 0.44 0.525 0.48 0.55 -
P/RPS 0.43 0.47 0.24 0.29 0.36 0.31 0.34 16.93%
P/EPS -28.22 -33.04 -16.33 -7.22 -7.42 -6.19 -10.83 89.24%
EY -3.54 -3.03 -6.12 -13.85 -13.49 -16.17 -9.24 -47.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.15 1.23 1.33 1.64 1.41 1.53 -24.66%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 25/08/15 29/05/15 13/02/15 27/11/14 28/08/14 30/05/14 -
Price 0.425 0.40 0.41 0.44 0.465 0.515 0.50 -
P/RPS 0.51 0.46 0.24 0.29 0.32 0.34 0.31 39.31%
P/EPS -33.31 -31.84 -16.53 -7.22 -6.57 -6.64 -9.84 125.28%
EY -3.00 -3.14 -6.05 -13.85 -15.23 -15.07 -10.16 -55.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.11 1.24 1.33 1.45 1.51 1.39 -10.33%

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