[HWATAI] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -364.29%
YoY- -107.45%
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 36,822 31,039 31,158 32,145 32,555 32,871 30,573 3.14%
PBT 617 -1,510 -707 -90 -14 -473 -1,555 -
Tax -300 -200 -347 -300 -174 0 0 -
NP 317 -1,710 -1,054 -390 -188 -473 -1,555 -
-
NP to SH 318 -1,712 -1,054 -390 -188 -470 -1,554 -
-
Tax Rate 48.62% - - - - - - -
Total Cost 36,505 32,749 32,212 32,535 32,743 33,344 32,128 2.14%
-
Net Worth 22,809 23,048 27,972 27,658 27,688 26,939 13,617 8.96%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 22,809 23,048 27,972 27,658 27,688 26,939 13,617 8.96%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 40,051 10.96%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.86% -5.51% -3.38% -1.21% -0.58% -1.44% -5.09% -
ROE 1.39% -7.43% -3.77% -1.41% -0.68% -1.74% -11.41% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 49.21 41.48 41.64 42.96 43.50 43.93 76.33 -7.04%
EPS 0.42 -2.29 -1.41 -0.52 -0.25 -0.63 -3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3048 0.308 0.3738 0.3696 0.37 0.36 0.34 -1.80%
Adjusted Per Share Value based on latest NOSH - 74,833
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 49.21 41.48 41.64 42.96 43.50 43.93 40.85 3.14%
EPS 0.42 -2.29 -1.41 -0.52 -0.25 -0.63 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3048 0.308 0.3738 0.3696 0.37 0.36 0.182 8.96%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.29 0.33 0.37 0.51 0.55 0.415 0.48 -
P/RPS 0.59 0.80 0.89 1.19 1.26 0.94 0.63 -1.08%
P/EPS 68.24 -14.42 -26.27 -97.86 -218.93 -66.08 -12.37 -
EY 1.47 -6.93 -3.81 -1.02 -0.46 -1.51 -8.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.07 0.99 1.38 1.49 1.15 1.41 -6.36%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 27/08/19 21/08/18 22/08/17 24/08/16 25/08/15 28/08/14 -
Price 0.30 0.295 0.35 0.47 0.52 0.40 0.515 -
P/RPS 0.61 0.71 0.84 1.09 1.20 0.91 0.67 -1.55%
P/EPS 70.60 -12.89 -24.85 -90.18 -206.99 -63.69 -13.27 -
EY 1.42 -7.76 -4.02 -1.11 -0.48 -1.57 -7.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.96 0.94 1.27 1.41 1.11 1.51 -6.94%

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