[HWATAI] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -225.42%
YoY- -296.43%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 64,739 61,936 62,316 60,944 67,813 63,865 64,290 0.46%
PBT -3,630 -1,266 -1,414 -720 2,337 736 -180 636.85%
Tax -629 -838 -694 -612 -1,275 -968 -600 3.18%
NP -4,259 -2,105 -2,108 -1,332 1,062 -232 -780 209.12%
-
NP to SH -4,246 -2,104 -2,108 -1,332 1,062 -232 -780 208.49%
-
Tax Rate - - - - 54.56% 131.52% - -
Total Cost 68,998 64,041 64,424 62,276 66,751 64,097 65,070 3.97%
-
Net Worth 24,754 27,411 27,972 28,728 29,057 27,890 27,658 -7.10%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 24,754 27,411 27,972 28,728 29,057 27,890 27,658 -7.10%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -6.58% -3.40% -3.38% -2.19% 1.57% -0.36% -1.21% -
ROE -17.15% -7.68% -7.54% -4.64% 3.65% -0.83% -2.82% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 86.51 82.77 83.27 81.44 90.62 85.34 85.91 0.46%
EPS -5.67 -2.81 -2.82 -1.76 1.42 -0.31 -1.04 208.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3308 0.3663 0.3738 0.3839 0.3883 0.3727 0.3696 -7.10%
Adjusted Per Share Value based on latest NOSH - 74,833
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 86.51 82.77 83.27 81.44 90.62 85.34 85.91 0.46%
EPS -5.67 -2.81 -2.82 -1.76 1.42 -0.31 -1.04 208.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3308 0.3663 0.3738 0.3839 0.3883 0.3727 0.3696 -7.10%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.30 0.325 0.37 0.37 0.385 0.42 0.51 -
P/RPS 0.35 0.39 0.44 0.45 0.42 0.49 0.59 -29.33%
P/EPS -5.29 -11.56 -13.13 -20.79 27.13 -135.47 -48.93 -77.21%
EY -18.91 -8.65 -7.61 -4.81 3.69 -0.74 -2.04 339.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 0.99 0.96 0.99 1.13 1.38 -24.18%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 29/11/18 21/08/18 22/05/18 14/02/18 28/11/17 22/08/17 -
Price 0.33 0.30 0.35 0.385 0.41 0.395 0.47 -
P/RPS 0.38 0.36 0.42 0.47 0.45 0.46 0.55 -21.79%
P/EPS -5.82 -10.67 -12.42 -21.63 28.89 -127.41 -45.09 -74.36%
EY -17.19 -9.37 -8.05 -4.62 3.46 -0.78 -2.22 289.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.82 0.94 1.00 1.06 1.06 1.27 -14.69%

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