[HWATAI] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 11.95%
YoY- 120.96%
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 70,682 80,768 74,950 72,856 73,644 70,636 65,353 5.36%
PBT -838 2,152 1,109 997 1,234 572 -2,472 -51.41%
Tax 0 0 -15 -286 -600 0 254 -
NP -838 2,152 1,094 710 634 572 -2,218 -47.76%
-
NP to SH -836 2,152 1,095 712 636 572 -2,221 -47.89%
-
Tax Rate - 0.00% 1.35% 28.69% 48.62% 0.00% - -
Total Cost 71,520 78,616 73,856 72,145 73,010 70,064 67,571 3.86%
-
Net Worth 23,168 24,126 23,587 23,026 22,809 22,622 22,487 2.01%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 23,168 24,126 23,587 23,026 22,809 22,622 22,487 2.01%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -1.19% 2.66% 1.46% 0.98% 0.86% 0.81% -3.39% -
ROE -3.61% 8.92% 4.64% 3.09% 2.79% 2.53% -9.88% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 94.45 107.93 100.16 97.36 98.41 94.39 87.33 5.36%
EPS -1.12 2.88 1.46 0.95 0.84 0.76 -2.97 -47.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.3224 0.3152 0.3077 0.3048 0.3023 0.3005 2.01%
Adjusted Per Share Value based on latest NOSH - 74,833
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 94.45 107.93 100.16 97.36 98.41 94.39 87.33 5.36%
EPS -1.12 2.88 1.46 0.95 0.84 0.76 -2.97 -47.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.3224 0.3152 0.3077 0.3048 0.3023 0.3005 2.01%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.525 0.445 0.41 0.30 0.29 0.23 0.265 -
P/RPS 0.56 0.41 0.41 0.31 0.29 0.24 0.30 51.66%
P/EPS -46.99 15.47 28.02 31.53 34.12 30.09 -8.93 202.83%
EY -2.13 6.46 3.57 3.17 2.93 3.32 -11.20 -66.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.38 1.30 0.97 0.95 0.76 0.88 55.17%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 02/09/21 19/05/21 23/02/21 26/11/20 19/08/20 02/06/20 28/02/20 -
Price 0.915 0.51 0.55 0.37 0.30 0.30 0.27 -
P/RPS 0.97 0.47 0.55 0.38 0.30 0.32 0.31 114.07%
P/EPS -81.90 17.73 37.59 38.89 35.30 39.25 -9.10 333.25%
EY -1.22 5.64 2.66 2.57 2.83 2.55 -10.99 -76.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 1.58 1.74 1.20 0.98 0.99 0.90 121.31%

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