[HWATAI] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
08-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -107.23%
YoY- 5.45%
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 69,616 82,515 81,017 78,244 81,244 92,077 93,218 -17.70%
PBT 1,044 -18,984 -4,932 -5,902 -2,848 -10,894 -3,584 -
Tax 0 -171 0 0 0 30 34 -
NP 1,044 -19,155 -4,932 -5,902 -2,848 -10,864 -3,549 -
-
NP to SH 1,044 -19,155 -4,932 -5,902 -2,848 -10,890 -3,549 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 68,572 101,670 85,949 84,146 84,092 102,941 96,767 -20.53%
-
Net Worth 14,274 13,589 29,251 30,002 32,211 35,711 37,864 -47.84%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 14,274 13,589 29,251 30,002 32,211 35,711 37,864 -47.84%
NOSH 40,153 40,040 40,032 40,040 40,000 40,039 40,030 0.20%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.50% -23.21% -6.09% -7.54% -3.51% -11.80% -3.81% -
ROE 7.31% -140.95% -16.86% -19.67% -8.84% -30.49% -9.37% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 173.37 206.08 202.38 195.41 203.11 229.96 232.87 -17.87%
EPS 2.60 -47.84 -12.32 -14.74 -7.12 -29.38 -8.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3555 0.3394 0.7307 0.7493 0.8053 0.8919 0.9459 -47.95%
Adjusted Per Share Value based on latest NOSH - 40,053
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 93.03 110.27 108.26 104.56 108.57 123.04 124.57 -17.70%
EPS 1.40 -25.60 -6.59 -7.89 -3.81 -14.55 -4.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1908 0.1816 0.3909 0.4009 0.4305 0.4772 0.506 -47.83%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.76 0.63 0.76 0.74 1.03 1.15 1.14 -
P/RPS 0.44 0.31 0.38 0.38 0.51 0.50 0.49 -6.93%
P/EPS 29.23 -1.32 -6.17 -5.02 -14.47 -4.23 -12.86 -
EY 3.42 -75.94 -16.21 -19.92 -6.91 -23.65 -7.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.86 1.04 0.99 1.28 1.29 1.21 46.29%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 30/11/05 08/09/05 30/05/05 28/02/05 29/11/04 -
Price 0.66 0.71 0.63 0.81 0.91 1.06 1.22 -
P/RPS 0.38 0.34 0.31 0.41 0.45 0.46 0.52 -18.88%
P/EPS 25.38 -1.48 -5.11 -5.50 -12.78 -3.90 -13.76 -
EY 3.94 -67.38 -19.56 -18.20 -7.82 -25.66 -7.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.09 0.86 1.08 1.13 1.19 1.29 27.65%

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