[HWATAI] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 98.94%
YoY- 99.72%
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 46,563 46,452 47,899 45,652 47,070 43,784 47,717 -0.40%
PBT -2,601 -950 552 -19 -604 -2,158 262 -
Tax 55 -629 -726 17 -115 34 -182 -
NP -2,546 -1,579 -174 -2 -719 -2,124 80 -
-
NP to SH -2,548 -1,578 -174 -2 -716 -2,126 80 -
-
Tax Rate - - 131.52% - - - 69.47% -
Total Cost 49,109 48,031 48,073 45,654 47,789 45,908 47,637 0.50%
-
Net Worth 22,150 27,411 27,890 27,688 26,939 12,812 14,799 6.94%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 22,150 27,411 27,890 27,688 26,939 12,812 14,799 6.94%
NOSH 74,833 74,833 74,833 74,833 74,833 40,037 39,999 10.99%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -5.47% -3.40% -0.36% 0.00% -1.53% -4.85% 0.17% -
ROE -11.50% -5.76% -0.62% -0.01% -2.66% -16.59% 0.54% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 62.22 62.07 64.01 61.00 62.90 109.36 119.29 -10.27%
EPS -3.40 -2.11 -0.23 0.00 -0.96 -5.31 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.296 0.3663 0.3727 0.37 0.36 0.32 0.37 -3.64%
Adjusted Per Share Value based on latest NOSH - 74,833
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 62.22 62.07 64.01 61.00 62.90 58.51 63.76 -0.40%
EPS -3.40 -2.11 -0.23 0.00 -0.96 -2.84 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.296 0.3663 0.3727 0.37 0.36 0.1712 0.1978 6.94%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.24 0.325 0.42 0.525 0.36 0.525 0.45 -
P/RPS 0.39 0.52 0.66 0.86 0.57 0.48 0.38 0.43%
P/EPS -7.05 -15.41 -180.63 -19,643.73 -37.63 -9.89 225.00 -
EY -14.19 -6.49 -0.55 -0.01 -2.66 -10.11 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.89 1.13 1.42 1.00 1.64 1.22 -6.59%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 28/11/17 29/11/16 27/11/15 27/11/14 28/11/13 -
Price 0.26 0.30 0.395 0.46 0.425 0.465 0.44 -
P/RPS 0.42 0.48 0.62 0.75 0.68 0.43 0.37 2.13%
P/EPS -7.64 -14.23 -169.88 -17,211.65 -44.42 -8.76 220.00 -
EY -13.10 -7.03 -0.59 -0.01 -2.25 -11.42 0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 1.06 1.24 1.18 1.45 1.19 -4.90%

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