[HWATAI] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -38.42%
YoY- -13.04%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 52,160 60,763 69,914 68,302 70,730 77,280 74,420 -5.74%
PBT 2,325 -3,699 -2,688 -2,681 -835 1,526 2,030 2.28%
Tax 0 0 26 505 -1,090 -162 136 -
NP 2,325 -3,699 -2,662 -2,176 -1,925 1,364 2,166 1.18%
-
NP to SH 2,325 -3,699 -2,662 -2,176 -1,925 1,364 2,166 1.18%
-
Tax Rate 0.00% - - - - 10.62% -6.70% -
Total Cost 49,835 64,462 72,576 70,478 72,655 75,916 72,254 -6.00%
-
Net Worth 16,287 29,251 37,864 17,124 26,166 28,179 26,698 -7.90%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 16,287 29,251 37,864 17,124 26,166 28,179 26,698 -7.90%
NOSH 40,017 40,032 40,030 13,227 13,230 13,229 13,231 20.24%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.46% -6.09% -3.81% -3.19% -2.72% 1.77% 2.91% -
ROE 14.28% -12.65% -7.03% -12.71% -7.36% 4.84% 8.11% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 130.34 151.78 174.65 516.35 534.61 584.13 562.44 -21.61%
EPS 5.81 -9.24 -6.65 -16.45 -14.55 10.31 16.37 -15.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.407 0.7307 0.9459 1.2946 1.9778 2.13 2.0178 -23.40%
Adjusted Per Share Value based on latest NOSH - 13,216
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 69.70 81.20 93.43 91.27 94.52 103.27 99.45 -5.74%
EPS 3.11 -4.94 -3.56 -2.91 -2.57 1.82 2.89 1.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.3909 0.506 0.2288 0.3497 0.3766 0.3568 -7.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.68 0.76 1.14 2.90 2.64 3.84 6.90 -
P/RPS 0.52 0.50 0.65 0.56 0.49 0.66 1.23 -13.36%
P/EPS 11.70 -8.23 -17.14 -17.63 -18.14 37.25 42.15 -19.22%
EY 8.54 -12.16 -5.83 -5.67 -5.51 2.68 2.37 23.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.04 1.21 2.24 1.33 1.80 3.42 -11.25%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 30/11/05 29/11/04 27/11/03 28/11/02 27/11/01 24/11/00 -
Price 0.76 0.63 1.22 3.14 3.02 4.22 5.85 -
P/RPS 0.58 0.42 0.70 0.61 0.56 0.72 1.04 -9.26%
P/EPS 13.08 -6.82 -18.35 -19.09 -20.76 40.93 35.74 -15.41%
EY 7.64 -14.67 -5.45 -5.24 -4.82 2.44 2.80 18.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.86 1.29 2.43 1.53 1.98 2.90 -7.04%

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