[HWATAI] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -92.28%
YoY- -84.29%
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 77,888 68,072 69,576 71,392 69,616 81,244 88,496 -2.10%
PBT 1,400 3,024 -844 164 1,044 -2,848 -4,084 -
Tax -148 -192 0 0 0 0 100 -
NP 1,252 2,832 -844 164 1,044 -2,848 -3,984 -
-
NP to SH 1,252 2,832 -844 164 1,044 -2,848 -3,984 -
-
Tax Rate 10.57% 6.35% - 0.00% 0.00% - - -
Total Cost 76,636 65,240 70,420 71,228 68,572 84,092 92,480 -3.08%
-
Net Worth 17,255 15,595 14,192 16,133 14,274 32,211 16,377 0.87%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 17,255 15,595 14,192 16,133 14,274 32,211 16,377 0.87%
NOSH 40,128 40,000 39,811 40,999 40,153 40,000 13,227 20.30%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.61% 4.16% -1.21% 0.23% 1.50% -3.51% -4.50% -
ROE 7.26% 18.16% -5.95% 1.02% 7.31% -8.84% -24.33% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 194.10 170.18 174.76 174.13 173.37 203.11 669.05 -18.62%
EPS 3.12 7.08 -2.12 0.40 2.60 -7.12 -30.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.3899 0.3565 0.3935 0.3555 0.8053 1.2382 -16.15%
Adjusted Per Share Value based on latest NOSH - 40,999
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 104.08 90.96 92.97 95.40 93.03 108.57 118.26 -2.10%
EPS 1.67 3.78 -1.13 0.22 1.40 -3.81 -5.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2306 0.2084 0.1897 0.2156 0.1908 0.4305 0.2189 0.87%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.47 0.30 0.64 1.08 0.76 1.03 4.54 -
P/RPS 0.24 0.18 0.37 0.62 0.44 0.51 0.68 -15.92%
P/EPS 15.06 4.24 -30.19 270.00 29.23 -14.47 -15.07 -
EY 6.64 23.60 -3.31 0.37 3.42 -6.91 -6.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.77 1.80 2.74 2.14 1.28 3.67 -18.31%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 27/05/09 28/05/08 29/05/07 31/05/06 30/05/05 27/05/04 -
Price 0.44 0.56 0.51 1.04 0.66 0.91 1.47 -
P/RPS 0.23 0.33 0.29 0.60 0.38 0.45 0.22 0.74%
P/EPS 14.10 7.91 -24.06 260.00 25.38 -12.78 -4.88 -
EY 7.09 12.64 -4.16 0.38 3.94 -7.82 -20.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.44 1.43 2.64 1.86 1.13 1.19 -2.53%

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