[HWATAI] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -400.0%
YoY- -123.38%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 17,394 71,050 54,388 35,081 17,848 69,112 52,160 -51.87%
PBT -211 -1,893 -637 -123 41 2,387 2,325 -
Tax 0 663 0 0 0 -262 0 -
NP -211 -1,230 -637 -123 41 2,125 2,325 -
-
NP to SH -211 -1,230 -637 -123 41 2,125 2,325 -
-
Tax Rate - - - - 0.00% 10.98% 0.00% -
Total Cost 17,605 72,280 55,025 35,204 17,807 66,987 49,835 -49.99%
-
Net Worth 14,192 14,506 15,087 15,450 16,133 15,707 16,287 -8.76%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 14,192 14,506 15,087 15,450 16,133 15,707 16,287 -8.76%
NOSH 39,811 40,096 40,062 39,677 40,999 40,018 40,017 -0.34%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -1.21% -1.73% -1.17% -0.35% 0.23% 3.07% 4.46% -
ROE -1.49% -8.48% -4.22% -0.80% 0.25% 13.53% 14.28% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 43.69 177.20 135.76 88.42 43.53 172.70 130.34 -51.71%
EPS -0.53 -3.07 -1.59 -0.31 0.10 5.31 5.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3565 0.3618 0.3766 0.3894 0.3935 0.3925 0.407 -8.44%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 23.24 94.94 72.68 46.88 23.85 92.35 69.70 -51.88%
EPS -0.28 -1.64 -0.85 -0.16 0.05 2.84 3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1897 0.1939 0.2016 0.2065 0.2156 0.2099 0.2176 -8.73%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.64 0.96 1.02 1.22 1.08 1.31 0.68 -
P/RPS 1.46 0.54 0.75 1.38 2.48 0.76 0.52 98.89%
P/EPS -120.75 -31.29 -64.15 -393.55 1,080.00 24.67 11.70 -
EY -0.83 -3.20 -1.56 -0.25 0.09 4.05 8.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.65 2.71 3.13 2.74 3.34 1.67 5.11%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 15/11/07 28/08/07 29/05/07 14/02/07 22/11/06 -
Price 0.51 0.77 0.91 1.02 1.04 1.20 0.76 -
P/RPS 1.17 0.43 0.67 1.15 2.39 0.69 0.58 59.58%
P/EPS -96.23 -25.10 -57.23 -329.03 1,040.00 22.60 13.08 -
EY -1.04 -3.98 -1.75 -0.30 0.10 4.42 7.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.13 2.42 2.62 2.64 3.06 1.87 -16.36%

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