[HWATAI] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 34.63%
YoY- 47.69%
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 72,856 73,644 70,636 65,353 62,084 62,078 61,296 12.17%
PBT 997 1,234 572 -2,472 -3,468 -3,020 -3,788 -
Tax -286 -600 0 254 73 -400 -400 -19.99%
NP 710 634 572 -2,218 -3,394 -3,420 -4,188 -
-
NP to SH 712 636 572 -2,221 -3,397 -3,424 -4,188 -
-
Tax Rate 28.69% 48.62% 0.00% - - - - -
Total Cost 72,145 73,010 70,064 67,571 65,478 65,498 65,484 6.65%
-
Net Worth 23,026 22,809 22,622 22,487 22,150 23,048 23,752 -2.04%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 23,026 22,809 22,622 22,487 22,150 23,048 23,752 -2.04%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.98% 0.86% 0.81% -3.39% -5.47% -5.51% -6.83% -
ROE 3.09% 2.79% 2.53% -9.88% -15.34% -14.86% -17.63% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 97.36 98.41 94.39 87.33 82.96 82.96 81.91 12.17%
EPS 0.95 0.84 0.76 -2.97 -4.53 -4.58 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3077 0.3048 0.3023 0.3005 0.296 0.308 0.3174 -2.04%
Adjusted Per Share Value based on latest NOSH - 74,833
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 97.36 98.41 94.39 87.33 82.96 82.96 81.91 12.17%
EPS 0.95 0.84 0.76 -2.97 -4.53 -4.58 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3077 0.3048 0.3023 0.3005 0.296 0.308 0.3174 -2.04%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.30 0.29 0.23 0.265 0.24 0.33 0.30 -
P/RPS 0.31 0.29 0.24 0.30 0.29 0.40 0.37 -11.09%
P/EPS 31.53 34.12 30.09 -8.93 -5.29 -7.21 -5.36 -
EY 3.17 2.93 3.32 -11.20 -18.92 -13.87 -18.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 0.76 0.88 0.81 1.07 0.95 1.39%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 19/08/20 02/06/20 28/02/20 28/11/19 27/08/19 24/05/19 -
Price 0.37 0.30 0.30 0.27 0.26 0.295 0.285 -
P/RPS 0.38 0.30 0.32 0.31 0.31 0.36 0.35 5.61%
P/EPS 38.89 35.30 39.25 -9.10 -5.73 -6.45 -5.09 -
EY 2.57 2.83 2.55 -10.99 -17.46 -15.51 -19.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.98 0.99 0.90 0.88 0.96 0.90 21.07%

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