[HWATAI] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -213.35%
YoY- -98.54%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 35,081 34,010 39,122 45,729 42,911 46,791 50,830 -5.99%
PBT -123 526 -2,951 -3,147 -2,035 -621 910 -
Tax 0 0 0 26 463 621 -149 -
NP -123 526 -2,951 -3,121 -1,572 0 761 -
-
NP to SH -123 526 -2,951 -3,121 -1,572 -1,502 761 -
-
Tax Rate - 0.00% - - - - 16.37% -
Total Cost 35,204 33,484 42,073 48,850 44,483 46,791 50,069 -5.69%
-
Net Worth 15,450 14,539 30,002 38,398 17,735 26,595 27,341 -9.07%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 15,450 14,539 30,002 38,398 17,735 26,595 27,341 -9.07%
NOSH 39,677 40,152 40,040 40,018 13,232 13,233 13,234 20.07%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -0.35% 1.55% -7.54% -6.82% -3.66% 0.00% 1.50% -
ROE -0.80% 3.62% -9.84% -8.13% -8.86% -5.65% 2.78% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 88.42 84.70 97.71 114.27 324.29 353.58 384.06 -21.70%
EPS -0.31 1.31 -7.37 -9.22 -11.88 -11.35 5.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3894 0.3621 0.7493 0.9595 1.3403 2.0097 2.0659 -24.26%
Adjusted Per Share Value based on latest NOSH - 40,035
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 46.88 45.45 52.28 61.11 57.34 62.53 67.92 -5.98%
EPS -0.16 0.70 -3.94 -4.17 -2.10 -2.01 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2065 0.1943 0.4009 0.5131 0.237 0.3554 0.3654 -9.06%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.22 0.70 0.74 1.22 3.00 3.40 3.88 -
P/RPS 1.38 0.83 0.76 1.07 0.93 0.96 1.01 5.33%
P/EPS -393.55 53.44 -10.04 -15.64 -25.25 -29.96 67.48 -
EY -0.25 1.87 -9.96 -6.39 -3.96 -3.34 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 1.93 0.99 1.27 2.24 1.69 1.88 8.86%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 23/08/06 08/09/05 26/08/04 28/08/03 26/08/02 27/08/01 -
Price 1.02 0.68 0.81 1.11 3.04 3.38 4.14 -
P/RPS 1.15 0.80 0.83 0.97 0.94 0.96 1.08 1.05%
P/EPS -329.03 51.91 -10.99 -14.23 -25.59 -29.78 72.00 -
EY -0.30 1.93 -9.10 -7.03 -3.91 -3.36 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.88 1.08 1.16 2.27 1.68 2.00 4.60%

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