[HWATAI] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -38.7%
YoY- -204.43%
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 55,018 34,138 19,061 76,256 53,299 35,186 18,699 105.19%
PBT -6,079 -4,121 -1,373 -5,864 -4,203 -2,661 -1,159 201.57%
Tax 0 0 0 30 0 0 0 -
NP -6,079 -4,121 -1,373 -5,834 -4,203 -2,661 -1,159 201.57%
-
NP to SH -6,078 -4,121 -1,373 -5,842 -4,212 -2,660 -1,159 201.54%
-
Tax Rate - - - - - - - -
Total Cost 61,097 38,259 20,434 82,090 57,502 37,847 19,858 111.39%
-
Net Worth 27,688 29,648 32,395 15,827 17,458 19,007 20,511 22.12%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 27,688 29,648 32,395 15,827 17,458 19,007 20,511 22.12%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -11.05% -12.07% -7.20% -7.65% -7.89% -7.56% -6.20% -
ROE -21.95% -13.90% -4.24% -36.91% -24.13% -13.99% -5.65% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 73.52 45.62 25.47 101.90 71.22 47.02 24.99 105.18%
EPS -8.12 -5.51 -1.83 -7.81 -5.63 -3.55 -1.55 201.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.3962 0.4329 0.2115 0.2333 0.254 0.2741 22.11%
Adjusted Per Share Value based on latest NOSH - 74,833
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 73.52 45.62 25.47 101.90 71.22 47.02 24.99 105.18%
EPS -8.12 -5.51 -1.83 -7.81 -5.63 -3.55 -1.55 201.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.3962 0.4329 0.2115 0.2333 0.254 0.2741 22.11%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.445 0.46 0.51 0.565 0.53 0.61 0.64 -
P/RPS 0.61 1.01 2.00 0.55 0.74 1.30 2.56 -61.53%
P/EPS -5.48 -8.35 -27.80 -7.24 -9.42 -17.16 -41.32 -73.96%
EY -18.25 -11.97 -3.60 -13.82 -10.62 -5.83 -2.42 284.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.16 1.18 2.67 2.27 2.40 2.33 -35.72%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 28/08/23 29/05/23 27/02/23 29/11/22 24/08/22 26/05/22 -
Price 0.54 0.475 0.495 0.55 0.525 0.59 0.62 -
P/RPS 0.73 1.04 1.94 0.54 0.74 1.25 2.48 -55.71%
P/EPS -6.65 -8.63 -26.98 -7.05 -9.33 -16.60 -40.03 -69.74%
EY -15.04 -11.59 -3.71 -14.19 -10.72 -6.02 -2.50 230.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.20 1.14 2.60 2.25 2.32 2.26 -25.24%

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