[HWATAI] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 144.97%
YoY- 113.2%
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 45,652 32,555 16,740 66,335 47,070 32,871 16,536 96.43%
PBT -19 -14 172 686 -604 -473 -248 -81.87%
Tax 17 -174 -87 -362 -115 0 0 -
NP -2 -188 85 324 -719 -473 -248 -95.94%
-
NP to SH -2 -188 85 322 -716 -470 -245 -95.91%
-
Tax Rate - - 50.58% 52.77% - - - -
Total Cost 45,654 32,743 16,655 66,011 47,789 33,344 16,784 94.50%
-
Net Worth 27,688 27,688 27,620 27,688 26,939 26,939 13,040 64.97%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 27,688 27,688 27,620 27,688 26,939 26,939 13,040 64.97%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 39,516 52.88%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.00% -0.58% 0.51% 0.49% -1.53% -1.44% -1.50% -
ROE -0.01% -0.68% 0.31% 1.16% -2.66% -1.74% -1.88% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 61.00 43.50 22.37 88.64 62.90 43.93 41.85 28.46%
EPS 0.00 -0.25 0.11 0.43 -0.96 -0.63 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.3691 0.37 0.36 0.36 0.33 7.90%
Adjusted Per Share Value based on latest NOSH - 74,833
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 61.00 43.50 22.37 88.64 62.90 43.93 22.10 96.40%
EPS 0.00 -0.25 0.11 0.43 -0.96 -0.63 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.3691 0.37 0.36 0.36 0.1743 64.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.525 0.55 0.43 0.41 0.36 0.415 0.405 -
P/RPS 0.86 1.26 1.92 0.46 0.57 0.94 0.97 -7.69%
P/EPS -19,643.73 -218.93 378.57 95.28 -37.63 -66.08 -65.32 4342.26%
EY -0.01 -0.46 0.26 1.05 -2.66 -1.51 -1.53 -96.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.49 1.16 1.11 1.00 1.15 1.23 10.02%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 24/08/16 31/05/16 26/02/16 27/11/15 25/08/15 29/05/15 -
Price 0.46 0.52 0.50 0.425 0.425 0.40 0.41 -
P/RPS 0.75 1.20 2.24 0.48 0.68 0.91 0.98 -16.29%
P/EPS -17,211.65 -206.99 440.20 98.77 -44.42 -63.69 -66.13 3935.36%
EY -0.01 -0.48 0.23 1.01 -2.25 -1.57 -1.51 -96.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.41 1.35 1.15 1.18 1.11 1.24 0.00%

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