[HWATAI] QoQ Quarter Result on 31-Dec-1999 [#4]

Announcement Date
02-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 142.4%
YoY--%
View:
Show?
Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 26,271 25,533 22,617 26,900 26,256 0 0 -100.00%
PBT 911 652 467 1,432 -2,558 0 0 -100.00%
Tax 20 5 111 -260 2,558 0 0 -100.00%
NP 931 657 578 1,172 0 0 0 -100.00%
-
NP to SH 931 657 578 1,172 -2,764 0 0 -100.00%
-
Tax Rate -2.20% -0.77% -23.77% 18.16% - - - -
Total Cost 25,340 24,876 22,039 25,728 26,256 0 0 -100.00%
-
Net Worth 26,684 25,745 24,998 24,471 24,086 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - 661 - - - -
Div Payout % - - - 56.43% - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 26,684 25,745 24,998 24,471 24,086 0 0 -100.00%
NOSH 13,224 13,219 13,226 13,227 13,161 0 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 3.54% 2.57% 2.56% 4.36% 0.00% 0.00% 0.00% -
ROE 3.49% 2.55% 2.31% 4.79% -11.48% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 198.66 193.15 171.00 203.36 199.48 0.00 0.00 -100.00%
EPS 7.04 4.97 4.37 8.86 -21.00 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.0178 1.9476 1.89 1.85 1.83 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 13,227
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 35.11 34.12 30.22 35.95 35.09 0.00 0.00 -100.00%
EPS 1.24 0.88 0.77 1.57 -3.69 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
NAPS 0.3566 0.344 0.3341 0.327 0.3219 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 6.90 7.95 11.30 0.00 0.00 0.00 0.00 -
P/RPS 3.47 4.12 6.61 0.00 0.00 0.00 0.00 -100.00%
P/EPS 98.01 159.96 258.58 0.00 0.00 0.00 0.00 -100.00%
EY 1.02 0.63 0.39 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 4.08 5.98 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 24/11/00 22/08/00 31/05/00 02/05/00 27/11/99 - - -
Price 5.85 8.05 9.70 9.60 0.00 0.00 0.00 -
P/RPS 2.94 4.17 5.67 4.72 0.00 0.00 0.00 -100.00%
P/EPS 83.10 161.97 221.97 108.35 0.00 0.00 0.00 -100.00%
EY 1.20 0.62 0.45 0.92 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
P/NAPS 2.90 4.13 5.13 5.19 0.00 0.00 0.00 -100.00%

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