[HWATAI] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 31.38%
YoY- -614.63%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 80,246 83,192 73,734 69,576 71,050 72,517 70,162 9.32%
PBT 458 225 -282 -844 -1,893 -849 -246 -
Tax -42 -4 0 0 663 0 0 -
NP 416 221 -282 -844 -1,230 -849 -246 -
-
NP to SH 416 221 -282 -844 -1,230 -849 -246 -
-
Tax Rate 9.17% 1.78% - - - - - -
Total Cost 79,830 82,970 74,016 70,420 72,280 73,366 70,408 8.69%
-
Net Worth 14,764 14,814 14,434 14,192 14,506 15,087 15,450 -2.96%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 14,764 14,814 14,434 14,192 14,506 15,087 15,450 -2.96%
NOSH 39,903 40,487 40,285 39,811 40,096 40,062 39,677 0.37%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.52% 0.27% -0.38% -1.21% -1.73% -1.17% -0.35% -
ROE 2.82% 1.49% -1.95% -5.95% -8.48% -5.63% -1.59% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 201.10 205.47 183.03 174.76 177.20 181.01 176.83 8.91%
EPS 1.04 0.55 -0.70 -2.12 -3.07 -2.12 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.3659 0.3583 0.3565 0.3618 0.3766 0.3894 -3.33%
Adjusted Per Share Value based on latest NOSH - 39,811
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 104.94 108.79 96.42 90.98 92.91 94.83 91.75 9.32%
EPS 0.54 0.29 -0.37 -1.10 -1.61 -1.11 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1931 0.1937 0.1888 0.1856 0.1897 0.1973 0.202 -2.94%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.39 0.40 0.41 0.64 0.96 1.02 1.22 -
P/RPS 0.19 0.19 0.22 0.37 0.54 0.56 0.69 -57.50%
P/EPS 37.41 73.17 -58.57 -30.19 -31.29 -48.11 -196.77 -
EY 2.67 1.37 -1.71 -3.31 -3.20 -2.08 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 1.14 1.80 2.65 2.71 3.13 -51.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 14/11/08 27/08/08 28/05/08 29/02/08 15/11/07 28/08/07 -
Price 0.34 0.38 0.43 0.51 0.77 0.91 1.02 -
P/RPS 0.17 0.18 0.23 0.29 0.43 0.50 0.58 -55.71%
P/EPS 32.61 69.51 -61.43 -24.06 -25.10 -42.92 -164.52 -
EY 3.07 1.44 -1.63 -4.16 -3.98 -2.33 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.04 1.20 1.43 2.13 2.42 2.62 -50.06%

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