[HWATAI] QoQ Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 106.75%
YoY- -91.57%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 15,867 17,913 19,121 19,674 18,297 19,573 19,472 -12.74%
PBT -1,571 -436 -82 87 -287 572 350 -
Tax 19 0 0 -65 -39 -196 -37 -
NP -1,552 -436 -82 22 -326 376 313 -
-
NP to SH -1,552 -436 -82 22 -326 376 313 -
-
Tax Rate - - - 74.71% - 34.27% 10.57% -
Total Cost 17,419 18,349 19,203 19,652 18,623 19,197 19,159 -6.14%
-
Net Worth 15,199 16,799 17,629 18,919 17,306 17,599 17,255 -8.10%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 15,199 16,799 17,629 18,919 17,306 17,599 17,255 -8.10%
NOSH 39,999 39,999 40,999 43,999 40,246 40,000 40,128 -0.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -9.78% -2.43% -0.43% 0.11% -1.78% 1.92% 1.61% -
ROE -10.21% -2.60% -0.47% 0.12% -1.88% 2.14% 1.81% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.67 44.78 46.64 44.71 45.46 48.93 48.52 -12.55%
EPS -3.88 -1.09 -0.20 0.05 -0.81 0.94 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.42 0.43 0.43 0.43 0.44 0.43 -7.90%
Adjusted Per Share Value based on latest NOSH - 43,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.20 23.94 25.55 26.29 24.45 26.16 26.02 -12.75%
EPS -2.07 -0.58 -0.11 0.03 -0.44 0.50 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2031 0.2245 0.2356 0.2528 0.2313 0.2352 0.2306 -8.11%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.47 0.56 0.62 0.57 0.54 0.46 0.47 -
P/RPS 1.18 1.25 1.33 1.27 1.19 0.94 0.97 13.94%
P/EPS -12.11 -51.38 -310.00 1,140.00 -66.67 48.94 60.26 -
EY -8.26 -1.95 -0.32 0.09 -1.50 2.04 1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.33 1.44 1.33 1.26 1.05 1.09 8.96%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 23/08/11 23/05/11 28/02/11 26/11/10 23/08/10 27/05/10 -
Price 0.60 0.49 0.58 0.61 0.58 0.60 0.44 -
P/RPS 1.51 1.09 1.24 1.36 1.28 1.23 0.91 40.11%
P/EPS -15.46 -44.95 -290.00 1,220.00 -71.60 63.83 56.41 -
EY -6.47 -2.22 -0.34 0.08 -1.40 1.57 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.17 1.35 1.42 1.35 1.36 1.02 33.84%

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