[HWATAI] QoQ Quarter Result on 30-Jun-2020 [#2]

Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 22.38%
YoY- 126.32%
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 20,192 20,308 17,820 19,163 17,659 18,790 15,524 19.13%
PBT 538 361 131 474 143 129 -1,091 -
Tax 0 200 85 -300 0 199 255 -
NP 538 561 216 174 143 328 -836 -
-
NP to SH 538 561 216 175 143 327 -836 -
-
Tax Rate 0.00% -55.40% -64.89% 63.29% 0.00% -154.26% - -
Total Cost 19,654 19,747 17,604 18,989 17,516 18,462 16,360 12.99%
-
Net Worth 24,126 23,587 23,026 22,809 22,622 22,487 22,150 5.85%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 24,126 23,587 23,026 22,809 22,622 22,487 22,150 5.85%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 2.66% 2.76% 1.21% 0.91% 0.81% 1.75% -5.39% -
ROE 2.23% 2.38% 0.94% 0.77% 0.63% 1.45% -3.77% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 26.98 27.14 23.81 25.61 23.60 25.11 20.74 19.14%
EPS 0.72 0.75 0.29 0.23 0.19 0.44 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3224 0.3152 0.3077 0.3048 0.3023 0.3005 0.296 5.85%
Adjusted Per Share Value based on latest NOSH - 74,833
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 26.40 26.56 23.30 25.06 23.09 24.57 20.30 19.12%
EPS 0.70 0.73 0.28 0.23 0.19 0.43 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3155 0.3085 0.3011 0.2983 0.2958 0.2941 0.2897 5.84%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.445 0.41 0.30 0.29 0.23 0.265 0.24 -
P/RPS 1.65 1.51 1.26 1.13 0.97 1.06 1.16 26.45%
P/EPS 61.90 54.69 103.94 124.01 120.36 60.64 -21.48 -
EY 1.62 1.83 0.96 0.81 0.83 1.65 -4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.30 0.97 0.95 0.76 0.88 0.81 42.60%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 19/05/21 23/02/21 26/11/20 19/08/20 02/06/20 28/02/20 28/11/19 -
Price 0.51 0.55 0.37 0.30 0.30 0.27 0.26 -
P/RPS 1.89 2.03 1.55 1.17 1.27 1.08 1.25 31.70%
P/EPS 70.94 73.37 128.19 128.29 156.99 61.79 -23.27 -
EY 1.41 1.36 0.78 0.78 0.64 1.62 -4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.74 1.20 0.98 0.99 0.90 0.88 47.67%

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