[HWATAI] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -417.84%
YoY- -75.9%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 52,160 34,010 17,404 82,515 60,763 39,122 20,311 87.42%
PBT 2,325 526 261 -18,984 -3,699 -2,951 -712 -
Tax 0 0 0 -171 0 0 0 -
NP 2,325 526 261 -19,155 -3,699 -2,951 -712 -
-
NP to SH 2,325 526 261 -19,155 -3,699 -2,951 -712 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 49,835 33,484 17,143 101,670 64,462 42,073 21,023 77.69%
-
Net Worth 16,287 14,539 14,274 13,589 29,251 30,002 32,211 -36.50%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 16,287 14,539 14,274 13,589 29,251 30,002 32,211 -36.50%
NOSH 40,017 40,152 40,153 40,040 40,032 40,040 40,000 0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.46% 1.55% 1.50% -23.21% -6.09% -7.54% -3.51% -
ROE 14.28% 3.62% 1.83% -140.95% -12.65% -9.84% -2.21% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 130.34 84.70 43.34 206.08 151.78 97.71 50.78 87.35%
EPS 5.81 1.31 0.65 -47.84 -9.24 -7.37 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.407 0.3621 0.3555 0.3394 0.7307 0.7493 0.8053 -36.52%
Adjusted Per Share Value based on latest NOSH - 40,041
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 68.21 44.47 22.76 107.90 79.46 51.16 26.56 87.42%
EPS 3.04 0.69 0.34 -25.05 -4.84 -3.86 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.213 0.1901 0.1867 0.1777 0.3825 0.3923 0.4212 -36.49%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.68 0.70 0.76 0.63 0.76 0.74 1.03 -
P/RPS 0.52 0.83 1.75 0.31 0.50 0.76 2.03 -59.63%
P/EPS 11.70 53.44 116.92 -1.32 -8.23 -10.04 -57.87 -
EY 8.54 1.87 0.86 -75.94 -12.16 -9.96 -1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.93 2.14 1.86 1.04 0.99 1.28 19.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 31/05/06 28/02/06 30/11/05 08/09/05 30/05/05 -
Price 0.76 0.68 0.66 0.71 0.63 0.81 0.91 -
P/RPS 0.58 0.80 1.52 0.34 0.42 0.83 1.79 -52.79%
P/EPS 13.08 51.91 101.54 -1.48 -6.82 -10.99 -51.12 -
EY 7.64 1.93 0.98 -67.38 -14.67 -9.10 -1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.88 1.86 2.09 0.86 1.08 1.13 39.86%

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