[HWATAI] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 89.95%
YoY- 51.68%
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 66,335 47,070 32,871 16,536 61,332 43,784 30,573 67.36%
PBT 686 -604 -473 -248 -2,469 -2,158 -1,555 -
Tax -362 -115 0 0 34 34 0 -
NP 324 -719 -473 -248 -2,435 -2,124 -1,555 -
-
NP to SH 322 -716 -470 -245 -2,439 -2,126 -1,554 -
-
Tax Rate 52.77% - - - - - - -
Total Cost 66,011 47,789 33,344 16,784 63,767 45,908 32,128 61.40%
-
Net Worth 27,688 26,939 26,939 13,040 12,815 12,812 13,617 60.29%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 27,688 26,939 26,939 13,040 12,815 12,812 13,617 60.29%
NOSH 74,833 74,833 74,833 39,516 40,042 40,037 40,051 51.52%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.49% -1.53% -1.44% -1.50% -3.97% -4.85% -5.09% -
ROE 1.16% -2.66% -1.74% -1.88% -19.03% -16.59% -11.41% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 88.64 62.90 43.93 41.85 153.14 109.36 76.33 10.45%
EPS 0.43 -0.96 -0.63 -0.62 -6.09 -5.31 -3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.36 0.33 0.32 0.32 0.34 5.78%
Adjusted Per Share Value based on latest NOSH - 39,516
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 88.64 62.90 43.93 22.10 81.96 58.51 40.85 67.37%
EPS 0.43 -0.96 -0.63 -0.33 -3.26 -2.84 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.36 0.1743 0.1713 0.1712 0.182 60.27%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.41 0.36 0.415 0.405 0.44 0.525 0.48 -
P/RPS 0.46 0.57 0.94 0.97 0.29 0.48 0.63 -18.86%
P/EPS 95.28 -37.63 -66.08 -65.32 -7.22 -9.89 -12.37 -
EY 1.05 -2.66 -1.51 -1.53 -13.85 -10.11 -8.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.00 1.15 1.23 1.33 1.64 1.41 -14.70%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 25/08/15 29/05/15 13/02/15 27/11/14 28/08/14 -
Price 0.425 0.425 0.40 0.41 0.44 0.465 0.515 -
P/RPS 0.48 0.68 0.91 0.98 0.29 0.43 0.67 -19.88%
P/EPS 98.77 -44.42 -63.69 -66.13 -7.22 -8.76 -13.27 -
EY 1.01 -2.25 -1.57 -1.51 -13.85 -11.42 -7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.18 1.11 1.24 1.33 1.45 1.51 -16.56%

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