[HWATAI] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -102.6%
YoY- -100.6%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 73,450 72,575 75,005 76,665 77,016 76,669 76,302 -2.50%
PBT -1,853 -2,002 -718 290 722 962 1,855 -
Tax 50 -46 -104 -300 -337 -338 -354 -
NP -1,803 -2,048 -822 -10 385 624 1,501 -
-
NP to SH -1,803 -2,048 -822 -10 385 624 1,501 -
-
Tax Rate - - - 103.45% 46.68% 35.14% 19.08% -
Total Cost 75,253 74,623 75,827 76,675 76,631 76,045 74,801 0.40%
-
Net Worth 15,541 15,199 16,799 17,629 18,919 17,306 17,599 -7.93%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 15,541 15,199 16,799 17,629 18,919 17,306 17,599 -7.93%
NOSH 39,850 39,999 39,999 40,999 43,999 40,246 40,000 -0.24%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -2.45% -2.82% -1.10% -0.01% 0.50% 0.81% 1.97% -
ROE -11.60% -13.47% -4.89% -0.06% 2.03% 3.61% 8.53% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 184.31 181.44 187.51 186.99 175.04 190.50 190.76 -2.26%
EPS -4.52 -5.12 -2.06 -0.02 0.88 1.55 3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.42 0.43 0.43 0.43 0.44 -7.70%
Adjusted Per Share Value based on latest NOSH - 40,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 98.15 96.98 100.23 102.45 102.92 102.45 101.96 -2.50%
EPS -2.41 -2.74 -1.10 -0.01 0.51 0.83 2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2077 0.2031 0.2245 0.2356 0.2528 0.2313 0.2352 -7.93%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.60 0.47 0.56 0.62 0.57 0.54 0.46 -
P/RPS 0.33 0.26 0.30 0.33 0.33 0.28 0.24 23.58%
P/EPS -13.26 -9.18 -27.25 -2,542.00 65.14 34.83 12.26 -
EY -7.54 -10.89 -3.67 -0.04 1.54 2.87 8.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.24 1.33 1.44 1.33 1.26 1.05 28.99%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 24/11/11 23/08/11 23/05/11 28/02/11 26/11/10 23/08/10 -
Price 0.56 0.60 0.49 0.58 0.61 0.58 0.60 -
P/RPS 0.30 0.33 0.26 0.31 0.35 0.30 0.31 -2.15%
P/EPS -12.38 -11.72 -23.84 -2,378.00 69.71 37.41 15.99 -
EY -8.08 -8.53 -4.19 -0.04 1.43 2.67 6.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.58 1.17 1.35 1.42 1.35 1.36 3.87%

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