[HWATAI] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 1.67%
YoY- -44.3%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 73,357 71,065 72,928 72,856 62,084 61,936 63,865 2.33%
PBT -8,105 -5,604 -396 997 -3,468 -1,266 736 -
Tax 0 0 0 -286 73 -838 -968 -
NP -8,105 -5,604 -396 710 -3,394 -2,105 -232 80.75%
-
NP to SH -8,104 -5,616 -394 712 -3,397 -2,104 -232 80.75%
-
Tax Rate - - - 28.69% - - 131.52% -
Total Cost 81,462 76,669 73,324 72,145 65,478 64,041 64,097 4.07%
-
Net Worth 27,688 17,458 23,295 23,026 22,150 27,411 27,890 -0.12%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 27,688 17,458 23,295 23,026 22,150 27,411 27,890 -0.12%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -11.05% -7.89% -0.54% 0.98% -5.47% -3.40% -0.36% -
ROE -29.27% -32.17% -1.69% 3.09% -15.34% -7.68% -0.83% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 98.03 94.96 97.45 97.36 82.96 82.77 85.34 2.33%
EPS -10.83 -7.51 -0.53 0.95 -4.53 -2.81 -0.31 80.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.2333 0.3113 0.3077 0.296 0.3663 0.3727 -0.12%
Adjusted Per Share Value based on latest NOSH - 74,833
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 98.03 94.96 97.45 97.36 82.96 82.77 85.34 2.33%
EPS -10.83 -7.51 -0.53 0.95 -4.53 -2.81 -0.31 80.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.2333 0.3113 0.3077 0.296 0.3663 0.3727 -0.12%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.445 0.53 0.67 0.30 0.24 0.325 0.42 -
P/RPS 0.45 0.56 0.69 0.31 0.29 0.39 0.49 -1.40%
P/EPS -4.11 -7.06 -127.04 31.53 -5.29 -11.56 -135.47 -44.13%
EY -24.34 -14.16 -0.79 3.17 -18.92 -8.65 -0.74 78.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 2.27 2.15 0.97 0.81 0.89 1.13 1.00%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 24/11/21 26/11/20 28/11/19 29/11/18 28/11/17 -
Price 0.54 0.525 0.665 0.37 0.26 0.30 0.395 -
P/RPS 0.55 0.55 0.68 0.38 0.31 0.36 0.46 3.02%
P/EPS -4.99 -7.00 -126.09 38.89 -5.73 -10.67 -127.41 -41.71%
EY -20.05 -14.29 -0.79 2.57 -17.46 -9.37 -0.78 71.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.25 2.14 1.20 0.88 0.82 1.06 5.47%

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