[HWATAI] QoQ TTM Result on 30-Jun-2019 [#2]

Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 1.13%
YoY- -1332.16%
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 67,688 65,353 64,850 64,620 64,827 64,739 66,366 1.32%
PBT -1,382 -2,472 -5,281 -4,433 -4,397 -3,630 835 -
Tax 354 254 55 -482 -576 -629 -1,178 -
NP -1,028 -2,218 -5,226 -4,915 -4,973 -4,259 -343 107.73%
-
NP to SH -1,031 -2,221 -5,216 -4,904 -4,960 -4,246 -342 108.54%
-
Tax Rate - - - - - - 141.08% -
Total Cost 68,716 67,571 70,076 69,535 69,800 68,998 66,709 1.99%
-
Net Worth 22,622 22,487 22,150 23,048 23,752 24,754 27,411 -12.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 22,622 22,487 22,150 23,048 23,752 24,754 27,411 -12.00%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -1.52% -3.39% -8.06% -7.61% -7.67% -6.58% -0.52% -
ROE -4.56% -9.88% -23.55% -21.28% -20.88% -17.15% -1.25% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 90.45 87.33 86.66 86.35 86.63 86.51 88.69 1.31%
EPS -1.38 -2.97 -6.97 -6.55 -6.63 -5.67 -0.46 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3023 0.3005 0.296 0.308 0.3174 0.3308 0.3663 -12.00%
Adjusted Per Share Value based on latest NOSH - 74,833
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 90.45 87.33 86.66 86.35 86.63 86.51 88.69 1.31%
EPS -1.38 -2.97 -6.97 -6.55 -6.63 -5.67 -0.46 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3023 0.3005 0.296 0.308 0.3174 0.3308 0.3663 -12.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.23 0.265 0.24 0.33 0.30 0.30 0.325 -
P/RPS 0.25 0.30 0.28 0.38 0.35 0.35 0.37 -22.98%
P/EPS -16.69 -8.93 -3.44 -5.04 -4.53 -5.29 -71.11 -61.91%
EY -5.99 -11.20 -29.04 -19.86 -22.09 -18.91 -1.41 162.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.88 0.81 1.07 0.95 0.91 0.89 -9.98%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 02/06/20 28/02/20 28/11/19 27/08/19 24/05/19 22/02/19 29/11/18 -
Price 0.30 0.27 0.26 0.295 0.285 0.33 0.30 -
P/RPS 0.33 0.31 0.30 0.34 0.33 0.38 0.34 -1.96%
P/EPS -21.77 -9.10 -3.73 -4.50 -4.30 -5.82 -65.64 -52.05%
EY -4.59 -10.99 -26.81 -22.21 -23.26 -17.19 -1.52 108.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.90 0.88 0.96 0.90 1.00 0.82 13.36%

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