[HWATAI] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -299.61%
YoY- -670.25%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 32,969 15,417 73,450 52,901 37,034 19,121 77,016 -43.22%
PBT -665 -357 -1,853 -2,089 -518 -82 722 -
Tax 0 0 50 19 0 0 -337 -
NP -665 -357 -1,803 -2,070 -518 -82 385 -
-
NP to SH -665 -357 -1,803 -2,070 -518 -82 385 -
-
Tax Rate - - - - - - 46.68% -
Total Cost 33,634 15,774 75,253 54,971 37,552 19,203 76,631 -42.27%
-
Net Worth 14,822 15,242 15,625 15,214 16,865 17,629 17,244 -9.60%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 14,822 15,242 15,625 15,214 16,865 17,629 17,244 -9.60%
NOSH 40,060 40,112 40,066 40,038 40,155 40,999 40,104 -0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -2.02% -2.32% -2.45% -3.91% -1.40% -0.43% 0.50% -
ROE -4.49% -2.34% -11.54% -13.61% -3.07% -0.47% 2.23% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 82.30 38.43 183.32 132.12 92.23 46.64 192.04 -43.18%
EPS -1.66 -0.89 -4.50 -5.17 -1.29 -0.20 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.39 0.38 0.42 0.43 0.43 -9.54%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 44.06 20.60 98.15 70.69 49.49 25.55 102.92 -43.22%
EPS -0.89 -0.48 -2.41 -2.77 -0.69 -0.11 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1981 0.2037 0.2088 0.2033 0.2254 0.2356 0.2304 -9.58%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.52 0.51 0.60 0.47 0.56 0.62 0.57 -
P/RPS 0.63 1.33 0.33 0.36 0.61 1.33 0.30 64.06%
P/EPS -31.33 -57.30 -13.33 -9.09 -43.41 -310.00 59.38 -
EY -3.19 -1.75 -7.50 -11.00 -2.30 -0.32 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.34 1.54 1.24 1.33 1.44 1.33 3.97%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 18/05/12 22/02/12 24/11/11 23/08/11 23/05/11 28/02/11 -
Price 0.51 0.51 0.56 0.60 0.49 0.58 0.61 -
P/RPS 0.62 1.33 0.31 0.45 0.53 1.24 0.32 55.47%
P/EPS -30.72 -57.30 -12.44 -11.61 -37.98 -290.00 63.54 -
EY -3.25 -1.75 -8.04 -8.62 -2.63 -0.34 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.34 1.44 1.58 1.17 1.35 1.42 -1.88%

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