[HWATAI] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -52.49%
YoY- -19.25%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 95,133 94,306 93,582 93,356 104,509 103,040 101,660 -4.31%
PBT -8,360 -1,113 -1,242 1,044 2,221 2,034 1,820 -
Tax -588 -1,453 1,242 -272 -596 -216 -298 57.12%
NP -8,948 -2,566 0 772 1,625 1,818 1,522 -
-
NP to SH -8,948 -2,566 -3,004 772 1,625 1,818 1,522 -
-
Tax Rate - - - 26.05% 26.83% 10.62% 16.37% -
Total Cost 104,081 96,873 93,582 92,584 102,884 101,221 100,138 2.60%
-
Net Worth 19,305 26,166 26,595 28,415 28,543 28,179 27,341 -20.65%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 19,305 26,166 26,595 28,415 28,543 28,179 27,341 -20.65%
NOSH 13,230 13,230 13,233 13,219 13,232 13,229 13,234 -0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -9.41% -2.72% 0.00% 0.83% 1.55% 1.77% 1.50% -
ROE -46.35% -9.81% -11.30% 2.72% 5.69% 6.45% 5.57% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 719.03 712.81 707.16 706.22 789.77 778.84 768.13 -4.29%
EPS -67.63 -19.40 -22.70 5.84 12.28 13.75 11.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4591 1.9778 2.0097 2.1496 2.157 2.13 2.0659 -20.64%
Adjusted Per Share Value based on latest NOSH - 13,219
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 127.13 126.02 125.05 124.75 139.66 137.69 135.85 -4.31%
EPS -11.96 -3.43 -4.01 1.03 2.17 2.43 2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.258 0.3497 0.3554 0.3797 0.3814 0.3766 0.3654 -20.65%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.68 2.64 3.40 3.98 4.14 3.84 3.88 -
P/RPS 0.37 0.37 0.48 0.56 0.52 0.49 0.51 -19.21%
P/EPS -3.96 -13.61 -14.98 68.15 33.71 27.93 33.74 -
EY -25.24 -7.35 -6.68 1.47 2.97 3.58 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.33 1.69 1.85 1.92 1.80 1.88 -1.41%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 26/08/02 30/05/02 07/03/02 27/11/01 27/08/01 -
Price 2.62 3.02 3.38 3.54 3.90 4.22 4.14 -
P/RPS 0.36 0.42 0.48 0.50 0.49 0.54 0.54 -23.62%
P/EPS -3.87 -15.57 -14.89 60.62 31.76 30.70 36.00 -
EY -25.81 -6.42 -6.72 1.65 3.15 3.26 2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.53 1.68 1.65 1.81 1.98 2.00 -6.76%

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