[HWATAI] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[HWATAI] HWA TAI INDUSTRIES BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -15.37%
YoY- -196.5%
Quarter Report
Latest QR
Upcoming QR
HWATAI's Result
HWATAI's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 19,674 19,327 17,852 16,662 16,952 21,752 22,163 -1.96%
PBT 87 327 289 -1,256 62 -13,366 -8,206 -
Tax -65 -66 -39 663 -262 -171 4 -
NP 22 261 250 -593 -200 -13,537 -8,202 -
-
NP to SH 22 261 250 -593 -200 -13,537 -8,202 -
-
Tax Rate 74.71% 20.18% 13.49% - 422.58% - - -
Total Cost 19,652 19,066 17,602 17,255 17,152 35,289 30,365 -6.99%
-
Net Worth 18,919 16,864 14,948 14,503 15,700 13,990 32,962 -8.83%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 18,919 16,864 14,948 14,503 15,700 13,990 32,962 -8.83%
NOSH 43,999 40,153 40,161 40,131 40,000 40,041 40,052 1.57%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.11% 1.35% 1.40% -3.56% -1.18% -62.23% -37.01% -
ROE 0.12% 1.55% 1.67% -4.09% -1.27% -96.76% -24.88% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 44.71 48.13 44.45 41.52 42.38 54.32 55.34 -3.49%
EPS 0.05 0.65 0.62 -1.48 -0.50 -33.81 -20.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.3722 0.3614 0.3925 0.3494 0.823 -10.25%
Adjusted Per Share Value based on latest NOSH - 40,131
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 25.73 25.27 23.34 21.79 22.17 28.44 28.98 -1.96%
EPS 0.03 0.34 0.33 -0.78 -0.26 -17.70 -10.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2474 0.2205 0.1955 0.1897 0.2053 0.183 0.4311 -8.83%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.57 0.41 0.39 0.96 1.31 0.63 1.15 -
P/RPS 1.27 0.85 0.88 2.31 3.09 1.16 2.08 -7.89%
P/EPS 1,140.00 63.08 62.65 -64.97 -262.00 -1.86 -5.62 -
EY 0.09 1.59 1.60 -1.54 -0.38 -53.66 -17.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.98 1.05 2.66 3.34 1.80 1.40 -0.85%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 08/02/10 26/02/09 29/02/08 14/02/07 28/02/06 28/02/05 -
Price 0.61 0.45 0.34 0.77 1.20 0.71 1.06 -
P/RPS 1.36 0.93 0.76 1.85 2.83 1.31 1.92 -5.58%
P/EPS 1,220.00 69.23 54.62 -52.11 -240.00 -2.10 -5.18 -
EY 0.08 1.44 1.83 -1.92 -0.42 -47.62 -19.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.07 0.91 2.13 3.06 2.03 1.29 1.61%

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