[HWATAI] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 52.79%
YoY- -155.43%
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 70,372 74,796 73,378 72,928 70,682 80,768 74,950 -4.12%
PBT -5,322 -4,636 -1,951 -396 -838 2,152 1,109 -
Tax 0 0 38 0 0 0 -15 -
NP -5,322 -4,636 -1,913 -396 -838 2,152 1,094 -
-
NP to SH -5,320 -4,636 -1,919 -394 -836 2,152 1,095 -
-
Tax Rate - - - - - 0.00% 1.35% -
Total Cost 75,694 79,432 75,291 73,324 71,520 78,616 73,856 1.65%
-
Net Worth 19,007 20,511 21,671 23,295 23,168 24,126 23,587 -13.43%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 19,007 20,511 21,671 23,295 23,168 24,126 23,587 -13.43%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -7.56% -6.20% -2.61% -0.54% -1.19% 2.66% 1.46% -
ROE -27.99% -22.60% -8.85% -1.69% -3.61% 8.92% 4.64% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 94.04 99.95 98.06 97.45 94.45 107.93 100.16 -4.12%
EPS -7.10 -6.20 -2.56 -0.53 -1.12 2.88 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.2741 0.2896 0.3113 0.3096 0.3224 0.3152 -13.43%
Adjusted Per Share Value based on latest NOSH - 74,833
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 94.04 99.95 98.06 97.45 94.45 107.93 100.16 -4.12%
EPS -7.10 -6.20 -2.56 -0.53 -1.12 2.88 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.254 0.2741 0.2896 0.3113 0.3096 0.3224 0.3152 -13.43%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.61 0.64 0.705 0.67 0.525 0.445 0.41 -
P/RPS 0.65 0.64 0.72 0.69 0.56 0.41 0.41 36.07%
P/EPS -8.58 -10.33 -27.49 -127.04 -46.99 15.47 28.02 -
EY -11.65 -9.68 -3.64 -0.79 -2.13 6.46 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.33 2.43 2.15 1.70 1.38 1.30 50.66%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 26/05/22 24/02/22 24/11/21 02/09/21 19/05/21 23/02/21 -
Price 0.59 0.62 0.58 0.665 0.915 0.51 0.55 -
P/RPS 0.63 0.62 0.59 0.68 0.97 0.47 0.55 9.50%
P/EPS -8.30 -10.01 -22.62 -126.09 -81.90 17.73 37.59 -
EY -12.05 -9.99 -4.42 -0.79 -1.22 5.64 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.26 2.00 2.14 2.96 1.58 1.74 21.20%

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