[HWATAI] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -50.87%
YoY- 276.22%
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 73,378 54,696 35,341 20,192 74,950 54,642 36,822 58.15%
PBT -1,951 -297 -419 538 1,109 748 617 -
Tax 38 0 0 0 -15 -215 -300 -
NP -1,913 -297 -419 538 1,094 533 317 -
-
NP to SH -1,919 -296 -418 538 1,095 534 318 -
-
Tax Rate - - - 0.00% 1.35% 28.74% 48.62% -
Total Cost 75,291 54,993 35,760 19,654 73,856 54,109 36,505 61.81%
-
Net Worth 21,671 23,295 23,168 24,126 23,587 23,026 22,809 -3.34%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 21,671 23,295 23,168 24,126 23,587 23,026 22,809 -3.34%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -2.61% -0.54% -1.19% 2.66% 1.46% 0.98% 0.86% -
ROE -8.85% -1.27% -1.80% 2.23% 4.64% 2.32% 1.39% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 98.06 73.09 47.23 26.98 100.16 73.02 49.21 58.15%
EPS -2.56 -0.40 -0.56 0.72 1.46 0.71 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2896 0.3113 0.3096 0.3224 0.3152 0.3077 0.3048 -3.34%
Adjusted Per Share Value based on latest NOSH - 74,833
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 98.06 73.09 47.23 26.98 100.16 73.02 49.21 58.15%
EPS -2.56 -0.40 -0.56 0.72 1.46 0.71 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2896 0.3113 0.3096 0.3224 0.3152 0.3077 0.3048 -3.34%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.705 0.67 0.525 0.445 0.41 0.30 0.29 -
P/RPS 0.72 0.92 1.11 1.65 0.41 0.41 0.59 14.15%
P/EPS -27.49 -169.39 -93.99 61.90 28.02 42.04 68.24 -
EY -3.64 -0.59 -1.06 1.62 3.57 2.38 1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.15 1.70 1.38 1.30 0.97 0.95 86.71%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 02/09/21 19/05/21 23/02/21 26/11/20 19/08/20 -
Price 0.58 0.665 0.915 0.51 0.55 0.37 0.30 -
P/RPS 0.59 0.91 1.94 1.89 0.55 0.51 0.61 -2.19%
P/EPS -22.62 -168.12 -163.81 70.94 37.59 51.85 70.60 -
EY -4.42 -0.59 -0.61 1.41 2.66 1.93 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.14 2.96 1.58 1.74 1.20 0.98 60.68%

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