[HWATAI] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.16%
YoY- -137.23%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 67,214 66,447 69,028 69,385 69,746 73,450 72,575 -4.98%
PBT -297 -476 -815 -2,000 -2,128 -1,853 -2,002 -71.94%
Tax -82 -99 -18 50 50 50 -46 46.96%
NP -379 -575 -833 -1,950 -2,078 -1,803 -2,048 -67.49%
-
NP to SH -379 -575 -833 -1,950 -2,078 -1,803 -2,048 -67.49%
-
Tax Rate - - - - - - - -
Total Cost 67,593 67,022 69,861 71,335 71,824 75,253 74,623 -6.37%
-
Net Worth 14,490 14,771 14,366 14,800 15,242 15,541 15,199 -3.13%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 14,490 14,771 14,366 14,800 15,242 15,541 15,199 -3.13%
NOSH 40,249 39,924 39,908 40,000 40,112 39,850 39,999 0.41%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -0.56% -0.87% -1.21% -2.81% -2.98% -2.45% -2.82% -
ROE -2.62% -3.89% -5.80% -13.18% -13.63% -11.60% -13.47% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 166.99 166.43 172.97 173.46 173.88 184.31 181.44 -5.37%
EPS -0.94 -1.44 -2.09 -4.88 -5.18 -4.52 -5.12 -67.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.36 0.37 0.38 0.39 0.38 -3.53%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 87.90 86.89 90.27 90.73 91.21 96.05 94.91 -4.98%
EPS -0.50 -0.75 -1.09 -2.55 -2.72 -2.36 -2.68 -67.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1895 0.1932 0.1879 0.1935 0.1993 0.2032 0.1988 -3.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.375 0.38 0.46 0.52 0.51 0.60 0.47 -
P/RPS 0.22 0.23 0.27 0.30 0.29 0.33 0.26 -10.53%
P/EPS -39.83 -26.38 -22.04 -10.67 -9.84 -13.26 -9.18 165.78%
EY -2.51 -3.79 -4.54 -9.38 -10.16 -7.54 -10.89 -62.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.03 1.28 1.41 1.34 1.54 1.24 -11.05%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 28/11/12 29/08/12 18/05/12 22/02/12 24/11/11 -
Price 0.515 0.36 0.41 0.51 0.51 0.56 0.60 -
P/RPS 0.31 0.22 0.24 0.29 0.29 0.30 0.33 -4.07%
P/EPS -54.69 -25.00 -19.64 -10.46 -9.84 -12.38 -11.72 178.98%
EY -1.83 -4.00 -5.09 -9.56 -10.16 -8.08 -8.53 -64.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.97 1.14 1.38 1.34 1.44 1.58 -6.42%

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