[HWATAI] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 342.02%
YoY- 162.85%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 35,081 17,848 69,112 52,160 34,010 17,404 82,515 -43.54%
PBT -123 41 2,387 2,325 526 261 -18,984 -96.55%
Tax 0 0 -262 0 0 0 -171 -
NP -123 41 2,125 2,325 526 261 -19,155 -96.57%
-
NP to SH -123 41 2,125 2,325 526 261 -19,155 -96.57%
-
Tax Rate - 0.00% 10.98% 0.00% 0.00% 0.00% - -
Total Cost 35,204 17,807 66,987 49,835 33,484 17,143 101,670 -50.78%
-
Net Worth 15,450 16,133 15,707 16,287 14,539 14,274 13,589 8.95%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 15,450 16,133 15,707 16,287 14,539 14,274 13,589 8.95%
NOSH 39,677 40,999 40,018 40,017 40,152 40,153 40,040 -0.60%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -0.35% 0.23% 3.07% 4.46% 1.55% 1.50% -23.21% -
ROE -0.80% 0.25% 13.53% 14.28% 3.62% 1.83% -140.95% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 88.42 43.53 172.70 130.34 84.70 43.34 206.08 -43.20%
EPS -0.31 0.10 5.31 5.81 1.31 0.65 -47.84 -96.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3894 0.3935 0.3925 0.407 0.3621 0.3555 0.3394 9.62%
Adjusted Per Share Value based on latest NOSH - 40,066
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.88 23.85 92.35 69.70 45.45 23.26 110.27 -43.54%
EPS -0.16 0.05 2.84 3.11 0.70 0.35 -25.60 -96.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2065 0.2156 0.2099 0.2176 0.1943 0.1908 0.1816 8.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.22 1.08 1.31 0.68 0.70 0.76 0.63 -
P/RPS 1.38 2.48 0.76 0.52 0.83 1.75 0.31 171.35%
P/EPS -393.55 1,080.00 24.67 11.70 53.44 116.92 -1.32 4409.71%
EY -0.25 0.09 4.05 8.54 1.87 0.86 -75.94 -97.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 2.74 3.34 1.67 1.93 2.14 1.86 41.61%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 14/02/07 22/11/06 23/08/06 31/05/06 28/02/06 -
Price 1.02 1.04 1.20 0.76 0.68 0.66 0.71 -
P/RPS 1.15 2.39 0.69 0.58 0.80 1.52 0.34 125.83%
P/EPS -329.03 1,040.00 22.60 13.08 51.91 101.54 -1.48 3606.36%
EY -0.30 0.10 4.42 7.64 1.93 0.98 -67.38 -97.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.64 3.06 1.87 1.88 1.86 2.09 16.30%

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