[HWATAI] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 122.38%
YoY- 118.57%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 34,138 35,186 35,341 36,822 31,039 31,158 32,145 1.00%
PBT -4,121 -2,661 -419 617 -1,510 -707 -90 89.08%
Tax 0 0 0 -300 -200 -347 -300 -
NP -4,121 -2,661 -419 317 -1,710 -1,054 -390 48.10%
-
NP to SH -4,121 -2,660 -418 318 -1,712 -1,054 -390 48.10%
-
Tax Rate - - - 48.62% - - - -
Total Cost 38,259 37,847 35,760 36,505 32,749 32,212 32,535 2.73%
-
Net Worth 29,648 19,007 23,168 22,809 23,048 27,972 27,658 1.16%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 29,648 19,007 23,168 22,809 23,048 27,972 27,658 1.16%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -12.07% -7.56% -1.19% 0.86% -5.51% -3.38% -1.21% -
ROE -13.90% -13.99% -1.80% 1.39% -7.43% -3.77% -1.41% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 45.62 47.02 47.23 49.21 41.48 41.64 42.96 1.00%
EPS -5.51 -3.55 -0.56 0.42 -2.29 -1.41 -0.52 48.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3962 0.254 0.3096 0.3048 0.308 0.3738 0.3696 1.16%
Adjusted Per Share Value based on latest NOSH - 74,833
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 45.62 47.02 47.23 49.21 41.48 41.64 42.96 1.00%
EPS -5.51 -3.55 -0.56 0.42 -2.29 -1.41 -0.52 48.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3962 0.254 0.3096 0.3048 0.308 0.3738 0.3696 1.16%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.46 0.61 0.525 0.29 0.33 0.37 0.51 -
P/RPS 1.01 1.30 1.11 0.59 0.80 0.89 1.19 -2.69%
P/EPS -8.35 -17.16 -93.99 68.24 -14.42 -26.27 -97.86 -33.63%
EY -11.97 -5.83 -1.06 1.47 -6.93 -3.81 -1.02 50.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 2.40 1.70 0.95 1.07 0.99 1.38 -2.85%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 24/08/22 02/09/21 19/08/20 27/08/19 21/08/18 22/08/17 -
Price 0.475 0.59 0.915 0.30 0.295 0.35 0.47 -
P/RPS 1.04 1.25 1.94 0.61 0.71 0.84 1.09 -0.77%
P/EPS -8.63 -16.60 -163.81 70.60 -12.89 -24.85 -90.18 -32.35%
EY -11.59 -6.02 -0.61 1.42 -7.76 -4.02 -1.11 47.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 2.32 2.96 0.98 0.96 0.94 1.27 -0.94%

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