[HWATAI] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.72%
YoY- -13.04%
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 69,546 81,017 93,218 91,069 94,306 103,040 99,226 -5.74%
PBT 3,100 -4,932 -3,584 -3,574 -1,113 2,034 2,706 2.29%
Tax 0 0 34 673 -1,453 -216 181 -
NP 3,100 -4,932 -3,549 -2,901 -2,566 1,818 2,888 1.18%
-
NP to SH 3,100 -4,932 -3,549 -2,901 -2,566 1,818 2,888 1.18%
-
Tax Rate 0.00% - - - - 10.62% -6.69% -
Total Cost 66,446 85,949 96,767 93,970 96,873 101,221 96,338 -6.00%
-
Net Worth 16,287 29,251 37,864 17,124 26,166 28,179 26,698 -7.90%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 16,287 29,251 37,864 17,124 26,166 28,179 26,698 -7.90%
NOSH 40,017 40,032 40,030 13,227 13,230 13,229 13,231 20.24%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.46% -6.09% -3.81% -3.19% -2.72% 1.77% 2.91% -
ROE 19.03% -16.86% -9.37% -16.94% -9.81% 6.45% 10.82% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 173.79 202.38 232.87 688.46 712.81 778.84 749.93 -21.61%
EPS 7.75 -12.32 -8.87 -21.93 -19.40 13.75 21.83 -15.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.407 0.7307 0.9459 1.2946 1.9778 2.13 2.0178 -23.40%
Adjusted Per Share Value based on latest NOSH - 13,216
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 92.94 108.26 124.57 121.70 126.02 137.69 132.60 -5.74%
EPS 4.14 -6.59 -4.74 -3.88 -3.43 2.43 3.86 1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.3909 0.506 0.2288 0.3497 0.3766 0.3568 -7.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.68 0.76 1.14 2.90 2.64 3.84 6.90 -
P/RPS 0.39 0.38 0.49 0.42 0.37 0.49 0.92 -13.32%
P/EPS 8.78 -6.17 -12.86 -13.22 -13.61 27.93 31.61 -19.21%
EY 11.39 -16.21 -7.78 -7.56 -7.35 3.58 3.16 23.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.04 1.21 2.24 1.33 1.80 3.42 -11.25%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 30/11/05 29/11/04 27/11/03 28/11/02 27/11/01 24/11/00 -
Price 0.76 0.63 1.22 3.14 3.02 4.22 5.85 -
P/RPS 0.44 0.31 0.52 0.46 0.42 0.54 0.78 -9.09%
P/EPS 9.81 -5.11 -13.76 -14.32 -15.57 30.70 26.80 -15.41%
EY 10.19 -19.56 -7.27 -6.99 -6.42 3.26 3.73 18.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.86 1.29 2.43 1.53 1.98 2.90 -7.04%

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