[HWATAI] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 710.34%
YoY- 180.95%
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 46,452 31,158 15,236 67,813 47,899 32,145 14,989 112.41%
PBT -950 -707 -180 2,337 552 -90 67 -
Tax -629 -347 -153 -1,275 -726 -300 -150 159.81%
NP -1,579 -1,054 -333 1,062 -174 -390 -83 611.36%
-
NP to SH -1,578 -1,054 -333 1,062 -174 -390 -84 605.41%
-
Tax Rate - - - 54.56% 131.52% - 223.88% -
Total Cost 48,031 32,212 15,569 66,751 48,073 32,535 15,072 116.40%
-
Net Worth 27,411 27,972 28,728 29,057 27,890 27,658 28,002 -1.41%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 27,411 27,972 28,728 29,057 27,890 27,658 28,002 -1.41%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -3.40% -3.38% -2.19% 1.57% -0.36% -1.21% -0.55% -
ROE -5.76% -3.77% -1.16% 3.65% -0.62% -1.41% -0.30% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 62.07 41.64 20.36 90.62 64.01 42.96 20.03 112.40%
EPS -2.11 -1.41 -0.44 1.42 -0.23 -0.52 -0.11 615.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3663 0.3738 0.3839 0.3883 0.3727 0.3696 0.3742 -1.41%
Adjusted Per Share Value based on latest NOSH - 74,833
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 62.07 41.64 20.36 90.62 64.01 42.96 20.03 112.40%
EPS -2.11 -1.41 -0.44 1.42 -0.23 -0.52 -0.11 615.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3663 0.3738 0.3839 0.3883 0.3727 0.3696 0.3742 -1.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.325 0.37 0.37 0.385 0.42 0.51 0.555 -
P/RPS 0.52 0.89 1.82 0.42 0.66 1.19 2.77 -67.18%
P/EPS -15.41 -26.27 -83.15 27.13 -180.63 -97.86 -494.43 -90.07%
EY -6.49 -3.81 -1.20 3.69 -0.55 -1.02 -0.20 915.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.99 0.96 0.99 1.13 1.38 1.48 -28.73%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 21/08/18 22/05/18 14/02/18 28/11/17 22/08/17 30/05/17 -
Price 0.30 0.35 0.385 0.41 0.395 0.47 0.50 -
P/RPS 0.48 0.84 1.89 0.45 0.62 1.09 2.50 -66.68%
P/EPS -14.23 -24.85 -86.52 28.89 -169.88 -90.18 -445.44 -89.91%
EY -7.03 -4.02 -1.16 3.46 -0.59 -1.11 -0.22 904.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.94 1.00 1.06 1.06 1.27 1.34 -27.89%

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