[HWATAI] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -48.83%
YoY- -61.47%
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 53,299 54,696 54,642 46,563 46,452 47,899 45,652 2.61%
PBT -4,203 -297 748 -2,601 -950 552 -19 145.82%
Tax 0 0 -215 55 -629 -726 17 -
NP -4,203 -297 533 -2,546 -1,579 -174 -2 257.68%
-
NP to SH -4,212 -296 534 -2,548 -1,578 -174 -2 257.81%
-
Tax Rate - - 28.74% - - 131.52% - -
Total Cost 57,502 54,993 54,109 49,109 48,031 48,073 45,654 3.91%
-
Net Worth 17,458 23,295 23,026 22,150 27,411 27,890 27,688 -7.39%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 17,458 23,295 23,026 22,150 27,411 27,890 27,688 -7.39%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -7.89% -0.54% 0.98% -5.47% -3.40% -0.36% 0.00% -
ROE -24.13% -1.27% 2.32% -11.50% -5.76% -0.62% -0.01% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 71.22 73.09 73.02 62.22 62.07 64.01 61.00 2.61%
EPS -5.63 -0.40 0.71 -3.40 -2.11 -0.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2333 0.3113 0.3077 0.296 0.3663 0.3727 0.37 -7.39%
Adjusted Per Share Value based on latest NOSH - 74,833
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 71.22 73.09 73.02 62.22 62.07 64.01 61.00 2.61%
EPS -5.63 -0.40 0.71 -3.40 -2.11 -0.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2333 0.3113 0.3077 0.296 0.3663 0.3727 0.37 -7.39%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.53 0.67 0.30 0.24 0.325 0.42 0.525 -
P/RPS 0.74 0.92 0.41 0.39 0.52 0.66 0.86 -2.47%
P/EPS -9.42 -169.39 42.04 -7.05 -15.41 -180.63 -19,643.73 -72.00%
EY -10.62 -0.59 2.38 -14.19 -6.49 -0.55 -0.01 219.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.15 0.97 0.81 0.89 1.13 1.42 8.12%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 24/11/21 26/11/20 28/11/19 29/11/18 28/11/17 29/11/16 -
Price 0.525 0.665 0.37 0.26 0.30 0.395 0.46 -
P/RPS 0.74 0.91 0.51 0.42 0.48 0.62 0.75 -0.22%
P/EPS -9.33 -168.12 51.85 -7.64 -14.23 -169.88 -17,211.65 -71.42%
EY -10.72 -0.59 1.93 -13.10 -7.03 -0.59 -0.01 219.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.14 1.20 0.88 0.82 1.06 1.24 10.43%

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