[HWATAI] QoQ Quarter Result on 30-Jun-2006 [#2]

Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.53%
YoY- 111.84%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 17,848 16,952 18,150 16,606 17,404 21,752 21,641 -12.06%
PBT 41 62 1,799 265 261 -13,366 -952 -
Tax 0 -262 0 0 0 -171 0 -
NP 41 -200 1,799 265 261 -13,537 -952 -
-
NP to SH 41 -200 1,799 265 261 -13,537 -952 -
-
Tax Rate 0.00% 422.58% 0.00% 0.00% 0.00% - - -
Total Cost 17,807 17,152 16,351 16,341 17,143 35,289 22,593 -14.68%
-
Net Worth 16,133 15,700 16,307 14,538 14,274 13,990 29,227 -32.73%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 16,133 15,700 16,307 14,538 14,274 13,990 29,227 -32.73%
NOSH 40,999 40,000 40,066 40,151 40,153 40,041 39,999 1.66%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.23% -1.18% 9.91% 1.60% 1.50% -62.23% -4.40% -
ROE 0.25% -1.27% 11.03% 1.82% 1.83% -96.76% -3.26% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 43.53 42.38 45.30 41.36 43.34 54.32 54.10 -13.50%
EPS 0.10 -0.50 4.49 0.66 0.65 -33.81 -2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3935 0.3925 0.407 0.3621 0.3555 0.3494 0.7307 -33.83%
Adjusted Per Share Value based on latest NOSH - 40,151
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 23.85 22.65 24.25 22.19 23.26 29.07 28.92 -12.06%
EPS 0.05 -0.27 2.40 0.35 0.35 -18.09 -1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2156 0.2098 0.2179 0.1943 0.1908 0.187 0.3906 -32.73%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.08 1.31 0.68 0.70 0.76 0.63 0.76 -
P/RPS 2.48 3.09 1.50 1.69 1.75 1.16 1.40 46.45%
P/EPS 1,080.00 -262.00 15.14 106.06 116.92 -1.86 -31.93 -
EY 0.09 -0.38 6.60 0.94 0.86 -53.66 -3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 3.34 1.67 1.93 2.14 1.80 1.04 90.86%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 14/02/07 22/11/06 23/08/06 31/05/06 28/02/06 30/11/05 -
Price 1.04 1.20 0.76 0.68 0.66 0.71 0.63 -
P/RPS 2.39 2.83 1.68 1.64 1.52 1.31 1.16 61.98%
P/EPS 1,040.00 -240.00 16.93 103.03 101.54 -2.10 -26.47 -
EY 0.10 -0.42 5.91 0.97 0.98 -47.62 -3.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 3.06 1.87 1.88 1.86 2.03 0.86 111.36%

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