[HWATAI] QoQ Quarter Result on 31-Mar-2023 [#1]

Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 15.77%
YoY- -18.46%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 25,735 20,880 15,077 19,061 22,957 18,113 16,487 34.45%
PBT -1,033 -1,958 -2,748 -1,373 -1,661 -1,542 -1,502 -22.03%
Tax 0 0 0 0 30 0 0 -
NP -1,033 -1,958 -2,748 -1,373 -1,631 -1,542 -1,502 -22.03%
-
NP to SH -1,035 -1,957 -2,748 -1,373 -1,630 -1,552 -1,501 -21.89%
-
Tax Rate - - - - - - - -
Total Cost 26,768 22,838 17,825 20,434 24,588 19,655 17,989 30.24%
-
Net Worth 26,655 27,688 29,648 32,395 15,827 17,458 19,007 25.21%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 26,655 27,688 29,648 32,395 15,827 17,458 19,007 25.21%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -4.01% -9.38% -18.23% -7.20% -7.10% -8.51% -9.11% -
ROE -3.88% -7.07% -9.27% -4.24% -10.30% -8.89% -7.90% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 34.39 27.90 20.15 25.47 30.68 24.20 22.03 34.45%
EPS -1.38 -2.62 -3.67 -1.83 -2.18 -2.07 -2.01 -22.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3562 0.37 0.3962 0.4329 0.2115 0.2333 0.254 25.21%
Adjusted Per Share Value based on latest NOSH - 74,833
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 34.39 27.90 20.15 25.47 30.68 24.20 22.03 34.45%
EPS -1.38 -2.62 -3.67 -1.83 -2.18 -2.07 -2.01 -22.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3562 0.37 0.3962 0.4329 0.2115 0.2333 0.254 25.21%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.53 0.445 0.46 0.51 0.565 0.53 0.61 -
P/RPS 1.54 1.59 2.28 2.00 1.84 2.19 2.77 -32.31%
P/EPS -38.32 -17.02 -12.53 -27.80 -25.94 -25.56 -30.41 16.61%
EY -2.61 -5.88 -7.98 -3.60 -3.86 -3.91 -3.29 -14.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.20 1.16 1.18 2.67 2.27 2.40 -27.16%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 29/11/23 28/08/23 29/05/23 27/02/23 29/11/22 24/08/22 -
Price 0.525 0.54 0.475 0.495 0.55 0.525 0.59 -
P/RPS 1.53 1.94 2.36 1.94 1.79 2.17 2.68 -31.11%
P/EPS -37.96 -20.65 -12.94 -26.98 -25.25 -25.31 -29.41 18.49%
EY -2.63 -4.84 -7.73 -3.71 -3.96 -3.95 -3.40 -15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.46 1.20 1.14 2.60 2.25 2.32 -26.16%

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