[HWATAI] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -309.09%
YoY- -191.72%
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 60,763 39,122 20,311 92,077 69,914 45,729 22,124 95.99%
PBT -3,699 -2,951 -712 -10,894 -2,688 -3,147 -1,021 135.70%
Tax 0 0 0 30 26 26 25 -
NP -3,699 -2,951 -712 -10,864 -2,662 -3,121 -996 139.62%
-
NP to SH -3,699 -2,951 -712 -10,890 -2,662 -3,121 -996 139.62%
-
Tax Rate - - - - - - - -
Total Cost 64,462 42,073 21,023 102,941 72,576 48,850 23,120 97.97%
-
Net Worth 29,251 30,002 32,211 35,711 37,864 38,398 16,377 47.15%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 29,251 30,002 32,211 35,711 37,864 38,398 16,377 47.15%
NOSH 40,032 40,040 40,000 40,039 40,030 40,018 13,227 109.09%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -6.09% -7.54% -3.51% -11.80% -3.81% -6.82% -4.50% -
ROE -12.65% -9.84% -2.21% -30.49% -7.03% -8.13% -6.08% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 151.78 97.71 50.78 229.96 174.65 114.27 167.26 -6.26%
EPS -9.24 -7.37 -1.78 -29.38 -6.65 -9.22 -7.53 14.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7307 0.7493 0.8053 0.8919 0.9459 0.9595 1.2382 -29.62%
Adjusted Per Share Value based on latest NOSH - 40,052
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 81.20 52.28 27.14 123.04 93.43 61.11 29.56 96.02%
EPS -4.94 -3.94 -0.95 -14.55 -3.56 -4.17 -1.33 139.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3909 0.4009 0.4305 0.4772 0.506 0.5131 0.2189 47.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.76 0.74 1.03 1.15 1.14 1.22 4.54 -
P/RPS 0.50 0.76 2.03 0.50 0.65 1.07 2.71 -67.55%
P/EPS -8.23 -10.04 -57.87 -4.23 -17.14 -15.64 -60.29 -73.45%
EY -12.16 -9.96 -1.73 -23.65 -5.83 -6.39 -1.66 276.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.99 1.28 1.29 1.21 1.27 3.67 -56.82%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 08/09/05 30/05/05 28/02/05 29/11/04 26/08/04 27/05/04 -
Price 0.63 0.81 0.91 1.06 1.22 1.11 1.47 -
P/RPS 0.42 0.83 1.79 0.46 0.70 0.97 0.88 -38.90%
P/EPS -6.82 -10.99 -51.12 -3.90 -18.35 -14.23 -19.52 -50.36%
EY -14.67 -9.10 -1.96 -25.66 -5.45 -7.03 -5.12 101.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.08 1.13 1.19 1.29 1.16 1.19 -19.45%

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