[HWATAI] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -121.3%
YoY- -126.2%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 73,450 52,901 37,034 19,121 77,016 57,342 39,045 52.21%
PBT -1,853 -2,089 -518 -82 722 635 922 -
Tax 50 19 0 0 -337 -272 -233 -
NP -1,803 -2,070 -518 -82 385 363 689 -
-
NP to SH -1,803 -2,070 -518 -82 385 363 689 -
-
Tax Rate - - - - 46.68% 42.83% 25.27% -
Total Cost 75,253 54,971 37,552 19,203 76,631 56,979 38,356 56.52%
-
Net Worth 15,625 15,214 16,865 17,629 17,244 17,152 17,625 -7.69%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 15,625 15,214 16,865 17,629 17,244 17,152 17,625 -7.69%
NOSH 40,066 40,038 40,155 40,999 40,104 39,890 40,058 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -2.45% -3.91% -1.40% -0.43% 0.50% 0.63% 1.76% -
ROE -11.54% -13.61% -3.07% -0.47% 2.23% 2.12% 3.91% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 183.32 132.12 92.23 46.64 192.04 143.75 97.47 52.19%
EPS -4.50 -5.17 -1.29 -0.20 0.96 0.91 1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.42 0.43 0.43 0.43 0.44 -7.70%
Adjusted Per Share Value based on latest NOSH - 40,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 98.15 70.69 49.49 25.55 102.92 76.63 52.18 52.20%
EPS -2.41 -2.77 -0.69 -0.11 0.51 0.49 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2088 0.2033 0.2254 0.2356 0.2304 0.2292 0.2355 -7.68%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.60 0.47 0.56 0.62 0.57 0.54 0.46 -
P/RPS 0.33 0.36 0.61 1.33 0.30 0.38 0.47 -20.95%
P/EPS -13.33 -9.09 -43.41 -310.00 59.38 59.34 26.74 -
EY -7.50 -11.00 -2.30 -0.32 1.68 1.69 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.24 1.33 1.44 1.33 1.26 1.05 28.99%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 24/11/11 23/08/11 23/05/11 28/02/11 26/11/10 23/08/10 -
Price 0.56 0.60 0.49 0.58 0.61 0.58 0.60 -
P/RPS 0.31 0.45 0.53 1.24 0.32 0.40 0.62 -36.92%
P/EPS -12.44 -11.61 -37.98 -290.00 63.54 63.74 34.88 -
EY -8.04 -8.62 -2.63 -0.34 1.57 1.57 2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.58 1.17 1.35 1.42 1.35 1.36 3.87%

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