[HWATAI] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 16.44%
YoY- -38.96%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 83,192 72,517 69,546 81,017 93,218 91,069 94,306 -2.06%
PBT 225 -849 3,100 -4,932 -3,584 -3,574 -1,113 -
Tax -4 0 0 0 34 673 -1,453 -62.52%
NP 221 -849 3,100 -4,932 -3,549 -2,901 -2,566 -
-
NP to SH 221 -849 3,100 -4,932 -3,549 -2,901 -2,566 -
-
Tax Rate 1.78% - 0.00% - - - - -
Total Cost 82,970 73,366 66,446 85,949 96,767 93,970 96,873 -2.54%
-
Net Worth 14,814 15,087 16,287 29,251 37,864 17,124 26,166 -9.03%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 14,814 15,087 16,287 29,251 37,864 17,124 26,166 -9.03%
NOSH 40,487 40,062 40,017 40,032 40,030 13,227 13,230 20.47%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.27% -1.17% 4.46% -6.09% -3.81% -3.19% -2.72% -
ROE 1.49% -5.63% 19.03% -16.86% -9.37% -16.94% -9.81% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 205.47 181.01 173.79 202.38 232.87 688.46 712.81 -18.70%
EPS 0.55 -2.12 7.75 -12.32 -8.87 -21.93 -19.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3659 0.3766 0.407 0.7307 0.9459 1.2946 1.9778 -24.49%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 111.17 96.91 92.94 108.26 124.57 121.70 126.02 -2.06%
EPS 0.30 -1.13 4.14 -6.59 -4.74 -3.88 -3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.198 0.2016 0.2176 0.3909 0.506 0.2288 0.3497 -9.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.40 1.02 0.68 0.76 1.14 2.90 2.64 -
P/RPS 0.19 0.56 0.39 0.38 0.49 0.42 0.37 -10.50%
P/EPS 73.17 -48.11 8.78 -6.17 -12.86 -13.22 -13.61 -
EY 1.37 -2.08 11.39 -16.21 -7.78 -7.56 -7.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 2.71 1.67 1.04 1.21 2.24 1.33 -3.25%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/08 15/11/07 22/11/06 30/11/05 29/11/04 27/11/03 28/11/02 -
Price 0.38 0.91 0.76 0.63 1.22 3.14 3.02 -
P/RPS 0.18 0.50 0.44 0.31 0.52 0.46 0.42 -13.15%
P/EPS 69.51 -42.92 9.81 -5.11 -13.76 -14.32 -15.57 -
EY 1.44 -2.33 10.19 -19.56 -7.27 -6.99 -6.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.42 1.87 0.86 1.29 2.43 1.53 -6.22%

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