[HWATAI] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -321.18%
YoY- 60.0%
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 14,989 63,174 45,652 32,555 16,740 66,335 47,070 -53.33%
PBT 67 716 -19 -14 172 686 -604 -
Tax -150 -338 17 -174 -87 -362 -115 19.35%
NP -83 378 -2 -188 85 324 -719 -76.26%
-
NP to SH -84 378 -2 -188 85 322 -716 -76.00%
-
Tax Rate 223.88% 47.21% - - 50.58% 52.77% - -
Total Cost 15,072 62,796 45,654 32,743 16,655 66,011 47,789 -53.63%
-
Net Worth 28,002 28,436 27,688 27,688 27,620 27,688 26,939 2.61%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 28,002 28,436 27,688 27,688 27,620 27,688 26,939 2.61%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -0.55% 0.60% 0.00% -0.58% 0.51% 0.49% -1.53% -
ROE -0.30% 1.33% -0.01% -0.68% 0.31% 1.16% -2.66% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 20.03 84.42 61.00 43.50 22.37 88.64 62.90 -53.33%
EPS -0.11 0.51 0.00 -0.25 0.11 0.43 -0.96 -76.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3742 0.38 0.37 0.37 0.3691 0.37 0.36 2.61%
Adjusted Per Share Value based on latest NOSH - 74,833
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 20.03 84.42 61.00 43.50 22.37 88.64 62.90 -53.33%
EPS -0.11 0.51 0.00 -0.25 0.11 0.43 -0.96 -76.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3742 0.38 0.37 0.37 0.3691 0.37 0.36 2.61%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.555 0.465 0.525 0.55 0.43 0.41 0.36 -
P/RPS 2.77 0.55 0.86 1.26 1.92 0.46 0.57 186.62%
P/EPS -494.43 92.06 -19,643.73 -218.93 378.57 95.28 -37.63 455.94%
EY -0.20 1.09 -0.01 -0.46 0.26 1.05 -2.66 -82.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.22 1.42 1.49 1.16 1.11 1.00 29.83%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 29/11/16 24/08/16 31/05/16 26/02/16 27/11/15 -
Price 0.50 0.50 0.46 0.52 0.50 0.425 0.425 -
P/RPS 2.50 0.59 0.75 1.20 2.24 0.48 0.68 138.01%
P/EPS -445.44 98.99 -17,211.65 -206.99 440.20 98.77 -44.42 364.37%
EY -0.22 1.01 -0.01 -0.48 0.23 1.01 -2.25 -78.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.32 1.24 1.41 1.35 1.15 1.18 8.83%

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