[HWGB] QoQ TTM Result on 30-Jun-2018 [#2]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 11.74%
YoY- -36.17%
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 157,347 159,707 162,968 161,719 162,343 156,565 148,712 3.83%
PBT 1,529 -638 -21,734 -22,438 -24,034 -22,943 -14,874 -
Tax -6,058 -5,804 628 2,927 3,128 3,128 -78 1725.19%
NP -4,529 -6,442 -21,106 -19,511 -20,906 -19,815 -14,952 -54.93%
-
NP to SH -31,280 -33,053 -12,295 -10,610 -12,021 -10,899 -9,888 115.64%
-
Tax Rate 396.21% - - - - - - -
Total Cost 161,876 166,149 184,074 181,230 183,249 176,380 163,664 -0.73%
-
Net Worth 29,669 27,607 30,073 28,859 25,217 19,963 39,925 -17.97%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 29,669 27,607 30,073 28,859 25,217 19,963 39,925 -17.97%
NOSH 357,071 324,611 324,611 324,611 324,611 998,245 998,245 -49.64%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -2.88% -4.03% -12.95% -12.06% -12.88% -12.66% -10.05% -
ROE -105.43% -119.72% -40.88% -36.76% -47.67% -54.60% -24.77% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 47.73 52.06 54.19 56.04 64.38 15.69 14.90 117.45%
EPS -9.49 -10.78 -4.09 -3.68 -4.77 -1.09 -0.99 351.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.10 0.02 0.04 71.79%
Adjusted Per Share Value based on latest NOSH - 324,611
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 76.55 77.70 79.29 78.68 78.98 76.17 72.35 3.83%
EPS -15.22 -16.08 -5.98 -5.16 -5.85 -5.30 -4.81 115.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1443 0.1343 0.1463 0.1404 0.1227 0.0971 0.1942 -17.97%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.10 0.105 0.135 0.135 0.17 0.065 0.06 -
P/RPS 0.21 0.20 0.25 0.24 0.26 0.41 0.40 -34.94%
P/EPS -1.05 -0.97 -3.30 -3.67 -3.57 -5.95 -6.06 -68.95%
EY -94.89 -102.62 -30.28 -27.23 -28.04 -16.80 -16.51 221.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.17 1.35 1.35 1.70 3.25 1.50 -18.20%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 22/11/18 28/08/18 30/05/18 27/02/18 23/11/17 -
Price 0.085 0.10 0.13 0.15 0.135 0.055 0.055 -
P/RPS 0.18 0.19 0.24 0.27 0.21 0.35 0.37 -38.17%
P/EPS -0.90 -0.93 -3.18 -4.08 -2.83 -5.04 -5.55 -70.29%
EY -111.63 -107.75 -31.45 -24.51 -35.31 -19.85 -18.01 237.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.11 1.30 1.50 1.35 2.75 1.38 -22.60%

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