[HWATAI] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 93.46%
YoY- 28.51%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 82,515 60,763 39,122 20,311 92,077 69,914 45,729 48.05%
PBT -18,984 -3,699 -2,951 -712 -10,894 -2,688 -3,147 230.29%
Tax -171 0 0 0 30 26 26 -
NP -19,155 -3,699 -2,951 -712 -10,864 -2,662 -3,121 234.11%
-
NP to SH -19,155 -3,699 -2,951 -712 -10,890 -2,662 -3,121 234.11%
-
Tax Rate - - - - - - - -
Total Cost 101,670 64,462 42,073 21,023 102,941 72,576 48,850 62.79%
-
Net Worth 13,589 29,251 30,002 32,211 35,711 37,864 38,398 -49.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 13,589 29,251 30,002 32,211 35,711 37,864 38,398 -49.87%
NOSH 40,040 40,032 40,040 40,000 40,039 40,030 40,018 0.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -23.21% -6.09% -7.54% -3.51% -11.80% -3.81% -6.82% -
ROE -140.95% -12.65% -9.84% -2.21% -30.49% -7.03% -8.13% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 206.08 151.78 97.71 50.78 229.96 174.65 114.27 48.00%
EPS -47.84 -9.24 -7.37 -1.78 -29.38 -6.65 -9.22 198.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3394 0.7307 0.7493 0.8053 0.8919 0.9459 0.9595 -49.88%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 110.27 81.20 52.28 27.14 123.04 93.43 61.11 48.05%
EPS -25.60 -4.94 -3.94 -0.95 -14.55 -3.56 -4.17 234.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1816 0.3909 0.4009 0.4305 0.4772 0.506 0.5131 -49.87%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.63 0.76 0.74 1.03 1.15 1.14 1.22 -
P/RPS 0.31 0.50 0.76 2.03 0.50 0.65 1.07 -56.11%
P/EPS -1.32 -8.23 -10.04 -57.87 -4.23 -17.14 -15.64 -80.67%
EY -75.94 -12.16 -9.96 -1.73 -23.65 -5.83 -6.39 418.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.04 0.99 1.28 1.29 1.21 1.27 28.87%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 08/09/05 30/05/05 28/02/05 29/11/04 26/08/04 -
Price 0.71 0.63 0.81 0.91 1.06 1.22 1.11 -
P/RPS 0.34 0.42 0.83 1.79 0.46 0.70 0.97 -50.19%
P/EPS -1.48 -6.82 -10.99 -51.12 -3.90 -18.35 -14.23 -77.79%
EY -67.38 -14.67 -9.10 -1.96 -25.66 -5.45 -7.03 349.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 0.86 1.08 1.13 1.19 1.29 1.16 47.90%

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