[HWATAI] QoQ TTM Result on 30-Jun-2020 [#2]

Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 81.47%
YoY- 96.11%
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 77,483 74,950 73,432 71,136 67,688 65,353 64,850 12.58%
PBT 1,504 1,109 877 -345 -1,382 -2,472 -5,281 -
Tax -15 -15 -16 154 354 254 55 -
NP 1,489 1,094 861 -191 -1,028 -2,218 -5,226 -
-
NP to SH 1,490 1,095 861 -191 -1,031 -2,221 -5,216 -
-
Tax Rate 1.00% 1.35% 1.82% - - - - -
Total Cost 75,994 73,856 72,571 71,327 68,716 67,571 70,076 5.54%
-
Net Worth 24,126 23,587 23,026 22,809 22,622 22,487 22,150 5.85%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 24,126 23,587 23,026 22,809 22,622 22,487 22,150 5.85%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 1.92% 1.46% 1.17% -0.27% -1.52% -3.39% -8.06% -
ROE 6.18% 4.64% 3.74% -0.84% -4.56% -9.88% -23.55% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 103.54 100.16 98.13 95.06 90.45 87.33 86.66 12.58%
EPS 1.99 1.46 1.15 -0.26 -1.38 -2.97 -6.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3224 0.3152 0.3077 0.3048 0.3023 0.3005 0.296 5.85%
Adjusted Per Share Value based on latest NOSH - 74,833
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 103.54 100.16 98.13 95.06 90.45 87.33 86.66 12.58%
EPS 1.99 1.46 1.15 -0.26 -1.38 -2.97 -6.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3224 0.3152 0.3077 0.3048 0.3023 0.3005 0.296 5.85%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.445 0.41 0.30 0.29 0.23 0.265 0.24 -
P/RPS 0.43 0.41 0.31 0.31 0.25 0.30 0.28 33.07%
P/EPS 22.35 28.02 26.07 -113.62 -16.69 -8.93 -3.44 -
EY 4.47 3.57 3.84 -0.88 -5.99 -11.20 -29.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.30 0.97 0.95 0.76 0.88 0.81 42.60%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 19/05/21 23/02/21 26/11/20 19/08/20 02/06/20 28/02/20 28/11/19 -
Price 0.51 0.55 0.37 0.30 0.30 0.27 0.26 -
P/RPS 0.49 0.55 0.38 0.32 0.33 0.31 0.30 38.65%
P/EPS 25.61 37.59 32.16 -117.54 -21.77 -9.10 -3.73 -
EY 3.90 2.66 3.11 -0.85 -4.59 -10.99 -26.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.74 1.20 0.98 0.99 0.90 0.88 47.67%

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