[HWATAI] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -157.78%
YoY- 77.83%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 16,952 21,752 22,163 24,347 24,403 27,229 25,313 -6.46%
PBT 62 -13,366 -8,206 -2,941 -7,525 696 1,569 -41.62%
Tax -262 -171 4 1,384 502 -434 -1,224 -22.64%
NP -200 -13,537 -8,202 -1,557 -7,023 262 345 -
-
NP to SH -200 -13,537 -8,202 -1,557 -7,023 262 345 -
-
Tax Rate 422.58% - - - - 62.36% 78.01% -
Total Cost 17,152 35,289 30,365 25,904 31,426 26,967 24,968 -6.06%
-
Net Worth 15,700 13,990 32,962 13,227 19,305 28,542 27,023 -8.64%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 15,700 13,990 32,962 13,227 19,305 28,542 27,023 -8.64%
NOSH 40,000 40,041 40,052 13,227 13,230 13,232 13,218 20.25%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -1.18% -62.23% -37.01% -6.40% -28.78% 0.96% 1.36% -
ROE -1.27% -96.76% -24.88% -11.77% -36.38% 0.92% 1.28% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 42.38 54.32 55.34 184.06 184.44 205.78 191.50 -22.21%
EPS -0.50 -33.81 -20.48 -11.77 -53.08 1.98 2.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3925 0.3494 0.823 1.00 1.4591 2.157 2.0444 -24.03%
Adjusted Per Share Value based on latest NOSH - 13,227
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 22.17 28.44 28.98 31.84 31.91 35.61 33.10 -6.45%
EPS -0.26 -17.70 -10.73 -2.04 -9.18 0.34 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2053 0.183 0.4311 0.173 0.2525 0.3732 0.3534 -8.65%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.31 0.63 1.15 3.40 2.68 4.14 4.70 -
P/RPS 3.09 1.16 2.08 1.85 1.45 2.01 2.45 3.94%
P/EPS -262.00 -1.86 -5.62 -28.88 -5.05 209.09 180.08 -
EY -0.38 -53.66 -17.81 -3.46 -19.81 0.48 0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 1.80 1.40 3.40 1.84 1.92 2.30 6.41%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 14/02/07 28/02/06 28/02/05 27/02/04 28/02/03 07/03/02 28/02/01 -
Price 1.20 0.71 1.06 3.96 2.62 3.90 4.80 -
P/RPS 2.83 1.31 1.92 2.15 1.42 1.90 2.51 2.01%
P/EPS -240.00 -2.10 -5.18 -33.64 -4.94 196.97 183.91 -
EY -0.42 -47.62 -19.32 -2.97 -20.26 0.51 0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 2.03 1.29 3.96 1.80 1.81 2.35 4.49%

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