[HWATAI] QoQ TTM Result on 30-Jun-2004 [#2]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -10.96%
YoY- 41.42%
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 90,264 92,077 94,261 95,467 93,314 92,649 92,705 -1.76%
PBT -11,588 -11,897 -6,632 -6,733 -6,040 -5,622 -10,206 8.82%
Tax 3 28 1,408 1,450 1,279 1,889 1,007 -97.92%
NP -11,585 -11,869 -5,224 -5,283 -4,761 -3,733 -9,199 16.60%
-
NP to SH -11,585 -11,869 -5,224 -5,283 -4,761 -3,733 -9,199 16.60%
-
Tax Rate - - - - - - - -
Total Cost 101,849 103,946 99,485 100,750 98,075 96,382 101,904 -0.03%
-
Net Worth 32,211 32,962 37,905 38,414 16,377 13,227 17,110 52.40%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 32,211 32,962 37,905 38,414 16,377 13,227 17,110 52.40%
NOSH 40,000 40,052 40,073 40,035 13,227 13,227 13,216 109.09%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -12.83% -12.89% -5.54% -5.53% -5.10% -4.03% -9.92% -
ROE -35.96% -36.01% -13.78% -13.75% -29.07% -28.22% -53.76% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 225.66 229.89 235.22 238.45 705.48 700.43 701.43 -53.01%
EPS -28.96 -29.63 -13.04 -13.20 -35.99 -28.22 -69.60 -44.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8053 0.823 0.9459 0.9595 1.2382 1.00 1.2946 -27.10%
Adjusted Per Share Value based on latest NOSH - 40,035
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 120.62 123.04 125.96 127.57 124.70 123.81 123.88 -1.76%
EPS -15.48 -15.86 -6.98 -7.06 -6.36 -4.99 -12.29 16.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4305 0.4405 0.5065 0.5133 0.2189 0.1768 0.2286 52.43%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.03 1.15 1.14 1.22 4.54 3.40 2.90 -
P/RPS 0.46 0.50 0.48 0.51 0.64 0.49 0.41 7.96%
P/EPS -3.56 -3.88 -8.74 -9.25 -12.61 -12.05 -4.17 -9.99%
EY -28.12 -25.77 -11.44 -10.82 -7.93 -8.30 -24.00 11.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.40 1.21 1.27 3.67 3.40 2.24 -31.11%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 26/08/04 27/05/04 27/02/04 27/11/03 -
Price 0.91 1.06 1.22 1.11 1.47 3.96 3.14 -
P/RPS 0.40 0.46 0.52 0.47 0.21 0.57 0.45 -7.54%
P/EPS -3.14 -3.58 -9.36 -8.41 -4.08 -14.03 -4.51 -21.42%
EY -31.83 -27.96 -10.69 -11.89 -24.49 -7.13 -22.17 27.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.29 1.29 1.16 1.19 3.96 2.43 -39.94%

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