[HWGB] QoQ Quarter Result on 30-Sep-2016 [#3]

Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 162.41%
YoY- 149.4%
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 38,078 33,925 33,857 42,736 39,200 32,308 41,424 -5.46%
PBT -982 -1,832 -11,838 1,598 -3,208 -6,091 -6,460 -71.54%
Tax 0 0 111 0 0 0 67 -
NP -982 -1,832 -11,727 1,598 -3,208 -6,091 -6,393 -71.35%
-
NP to SH -849 -1,661 -7,106 1,675 -2,684 -5,502 -4,462 -66.95%
-
Tax Rate - - - 0.00% - - - -
Total Cost 39,060 35,757 45,584 41,138 42,408 38,399 47,817 -12.62%
-
Net Worth 39,523 39,921 34,256 41,874 39,470 33,144 36,178 6.07%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 39,523 39,921 34,256 41,874 39,470 33,144 36,178 6.07%
NOSH 998,245 998,046 998,045 837,499 789,411 662,891 602,972 39.98%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -2.58% -5.40% -34.64% 3.74% -8.18% -18.85% -15.43% -
ROE -2.15% -4.16% -20.74% 4.00% -6.80% -16.60% -12.33% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 3.85 3.40 3.95 5.10 4.97 4.87 6.87 -32.05%
EPS -0.09 -0.17 -0.77 0.20 -0.34 -0.83 -0.74 -75.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.04 0.04 0.05 0.05 0.05 0.06 -23.70%
Adjusted Per Share Value based on latest NOSH - 837,499
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 18.53 16.50 16.47 20.79 19.07 15.72 20.15 -5.43%
EPS -0.41 -0.81 -3.46 0.81 -1.31 -2.68 -2.17 -67.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1923 0.1942 0.1667 0.2037 0.192 0.1613 0.176 6.08%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.055 0.06 0.055 0.06 0.055 0.06 0.095 -
P/RPS 1.43 1.77 1.39 1.18 1.11 1.23 1.38 2.40%
P/EPS -64.01 -36.05 -6.63 30.00 -16.18 -7.23 -12.84 192.11%
EY -1.56 -2.77 -15.09 3.33 -6.18 -13.83 -7.79 -65.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.50 1.38 1.20 1.10 1.20 1.58 -8.63%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 30/05/17 24/02/17 23/11/16 26/08/16 26/05/16 26/02/16 -
Price 0.045 0.055 0.06 0.05 0.055 0.06 0.075 -
P/RPS 1.17 1.62 1.52 0.98 1.11 1.23 1.09 4.83%
P/EPS -52.37 -33.05 -7.23 25.00 -16.18 -7.23 -10.14 199.08%
EY -1.91 -3.03 -13.83 4.00 -6.18 -13.83 -9.87 -66.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.38 1.50 1.00 1.10 1.20 1.25 -6.51%

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