[HWATAI] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 99.29%
YoY- 99.72%
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 62,084 61,936 63,865 60,869 62,760 58,378 63,622 -0.40%
PBT -3,468 -1,266 736 -25 -805 -2,877 349 -
Tax 73 -838 -968 22 -153 45 -242 -
NP -3,394 -2,105 -232 -2 -958 -2,832 106 -
-
NP to SH -3,397 -2,104 -232 -2 -954 -2,834 106 -
-
Tax Rate - - 131.52% - - - 69.34% -
Total Cost 65,478 64,041 64,097 60,871 63,718 61,210 63,516 0.50%
-
Net Worth 22,150 27,411 27,890 27,688 26,939 12,812 14,799 6.94%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 22,150 27,411 27,890 27,688 26,939 12,812 14,799 6.94%
NOSH 74,833 74,833 74,833 74,833 74,833 40,037 39,999 10.99%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -5.47% -3.40% -0.36% 0.00% -1.53% -4.85% 0.17% -
ROE -15.34% -7.68% -0.83% -0.01% -3.54% -22.13% 0.72% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 82.96 82.77 85.34 81.34 83.87 145.81 159.06 -10.27%
EPS -4.53 -2.81 -0.31 0.00 -1.28 -7.08 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.296 0.3663 0.3727 0.37 0.36 0.32 0.37 -3.64%
Adjusted Per Share Value based on latest NOSH - 74,833
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 82.96 82.77 85.34 81.34 83.87 78.01 85.02 -0.40%
EPS -4.53 -2.81 -0.31 0.00 -1.28 -3.79 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.296 0.3663 0.3727 0.37 0.36 0.1712 0.1978 6.94%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.24 0.325 0.42 0.525 0.36 0.525 0.45 -
P/RPS 0.29 0.39 0.49 0.65 0.43 0.36 0.28 0.58%
P/EPS -5.29 -11.56 -135.47 -14,736.48 -28.22 -7.42 168.75 -
EY -18.92 -8.65 -0.74 -0.01 -3.54 -13.49 0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.89 1.13 1.42 1.00 1.64 1.22 -6.59%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 28/11/17 29/11/16 27/11/15 27/11/14 28/11/13 -
Price 0.26 0.30 0.395 0.46 0.425 0.465 0.44 -
P/RPS 0.31 0.36 0.46 0.57 0.51 0.32 0.28 1.71%
P/EPS -5.73 -10.67 -127.41 -12,911.97 -33.31 -6.57 165.00 -
EY -17.46 -9.37 -0.78 -0.01 -3.00 -15.23 0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 1.06 1.24 1.18 1.45 1.19 -4.90%

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