[HWATAI] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 75.34%
YoY- -214.41%
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 65,353 46,563 31,039 15,324 64,739 46,452 31,158 63.63%
PBT -2,472 -2,601 -1,510 -947 -3,630 -950 -707 129.84%
Tax 254 55 -200 -100 -629 -629 -347 -
NP -2,218 -2,546 -1,710 -1,047 -4,259 -1,579 -1,054 63.99%
-
NP to SH -2,221 -2,548 -1,712 -1,047 -4,246 -1,578 -1,054 64.14%
-
Tax Rate - - - - - - - -
Total Cost 67,571 49,109 32,749 16,371 68,998 48,031 32,212 63.64%
-
Net Worth 22,487 22,150 23,048 23,752 24,754 27,411 27,972 -13.50%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 22,487 22,150 23,048 23,752 24,754 27,411 27,972 -13.50%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -3.39% -5.47% -5.51% -6.83% -6.58% -3.40% -3.38% -
ROE -9.88% -11.50% -7.43% -4.41% -17.15% -5.76% -3.77% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 87.33 62.22 41.48 20.48 86.51 62.07 41.64 63.62%
EPS -2.97 -3.40 -2.29 -1.40 -5.67 -2.11 -1.41 64.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3005 0.296 0.308 0.3174 0.3308 0.3663 0.3738 -13.50%
Adjusted Per Share Value based on latest NOSH - 74,833
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 87.33 62.22 41.48 20.48 86.51 62.07 41.64 63.62%
EPS -2.97 -3.40 -2.29 -1.40 -5.67 -2.11 -1.41 64.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3005 0.296 0.308 0.3174 0.3308 0.3663 0.3738 -13.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.265 0.24 0.33 0.30 0.30 0.325 0.37 -
P/RPS 0.30 0.39 0.80 1.47 0.35 0.52 0.89 -51.46%
P/EPS -8.93 -7.05 -14.42 -21.44 -5.29 -15.41 -26.27 -51.19%
EY -11.20 -14.19 -6.93 -4.66 -18.91 -6.49 -3.81 104.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.81 1.07 0.95 0.91 0.89 0.99 -7.53%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 27/08/19 24/05/19 22/02/19 29/11/18 21/08/18 -
Price 0.27 0.26 0.295 0.285 0.33 0.30 0.35 -
P/RPS 0.31 0.42 0.71 1.39 0.38 0.48 0.84 -48.45%
P/EPS -9.10 -7.64 -12.89 -20.37 -5.82 -14.23 -24.85 -48.72%
EY -10.99 -13.10 -7.76 -4.91 -17.19 -7.03 -4.02 95.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.88 0.96 0.90 1.00 0.82 0.94 -2.84%

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