[HWGB] QoQ TTM Result on 31-Mar-2020

Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- 31.17%
YoY- 84.62%
View:
Show?
TTM Result
31/07/20 30/06/20 30/04/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 53,267 183,042 81,600 191,802 180,970 185,040 181,920 -67.67%
PBT -1,699 -5,696 -5,978 -3,113 -5,823 1,299 1,799 -
Tax -171 -812 145 -1,699 -1,167 -4,959 -6,915 -96.66%
NP -1,870 -6,508 -5,833 -4,812 -6,990 -3,660 -5,116 -60.35%
-
NP to SH -1,869 -6,506 -5,833 -4,811 -6,990 -30,632 -32,016 -92.66%
-
Tax Rate - - - - - 381.76% 384.38% -
Total Cost 55,137 189,550 87,433 196,614 187,960 188,700 187,036 -67.47%
-
Net Worth 0 38,610 32,181 36,779 25,762 31,323 30,909 -
Dividend
31/07/20 30/06/20 30/04/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/20 30/06/20 30/04/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 0 38,610 32,181 36,779 25,762 31,323 30,909 -
NOSH 482,627 512,307 459,738 459,738 459,738 357,071 357,071 31.91%
Ratio Analysis
31/07/20 30/06/20 30/04/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -3.51% -3.56% -7.15% -2.51% -3.86% -1.98% -2.81% -
ROE 0.00% -16.85% -18.13% -13.08% -27.13% -97.79% -103.58% -
Per Share
31/07/20 30/06/20 30/04/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 11.04 37.93 17.75 41.72 49.17 53.17 52.97 -76.34%
EPS -0.39 -1.35 -1.27 -1.05 -1.90 -8.80 -9.32 -94.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.08 0.07 0.08 0.07 0.09 0.09 -
Adjusted Per Share Value based on latest NOSH - 459,738
31/07/20 30/06/20 30/04/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 25.91 89.05 39.70 93.31 88.04 90.02 88.51 -67.67%
EPS -0.91 -3.17 -2.84 -2.34 -3.40 -14.90 -15.58 -92.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1878 0.1566 0.1789 0.1253 0.1524 0.1504 -
Price Multiplier on Financial Quarter End Date
31/07/20 30/06/20 30/04/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 30/07/20 30/06/20 30/04/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.67 0.485 0.21 0.115 0.105 0.07 0.08 -
P/RPS 6.07 1.28 1.18 0.28 0.21 0.13 0.15 2903.01%
P/EPS -173.01 -35.98 -16.55 -10.99 -5.53 -0.80 -0.86 13018.80%
EY -0.58 -2.78 -6.04 -9.10 -18.09 -125.73 -116.53 -99.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 6.06 3.00 1.44 1.50 0.78 0.89 -
Price Multiplier on Announcement Date
31/07/20 30/06/20 30/04/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 27/08/20 - 28/05/20 27/02/20 26/11/19 21/08/19 -
Price 0.00 1.05 0.00 0.43 0.12 0.08 0.08 -
P/RPS 0.00 2.77 0.00 1.03 0.24 0.15 0.15 -
P/EPS 0.00 -77.89 0.00 -41.09 -6.32 -0.91 -0.86 -
EY 0.00 -1.28 0.00 -2.43 -15.83 -110.02 -116.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 13.13 0.00 5.38 1.71 0.89 0.89 -

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