[HWATAI] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 72.0%
YoY- 54.9%
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 16,740 16,536 16,043 16,184 15,417 19,121 19,472 -2.48%
PBT 172 -248 -507 -178 -357 -82 350 -11.15%
Tax -87 0 0 17 0 0 -37 15.30%
NP 85 -248 -507 -161 -357 -82 313 -19.51%
-
NP to SH 85 -245 -507 -161 -357 -82 313 -19.51%
-
Tax Rate 50.58% - - - - - 10.57% -
Total Cost 16,655 16,784 16,550 16,345 15,774 19,203 19,159 -2.30%
-
Net Worth 27,620 13,040 14,371 14,490 15,242 17,629 17,255 8.14%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 27,620 13,040 14,371 14,490 15,242 17,629 17,255 8.14%
NOSH 74,833 39,516 39,921 40,249 40,112 40,999 40,128 10.93%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.51% -1.50% -3.16% -0.99% -2.32% -0.43% 1.61% -
ROE 0.31% -1.88% -3.53% -1.11% -2.34% -0.47% 1.81% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.37 41.85 40.19 40.21 38.43 46.64 48.52 -12.09%
EPS 0.11 -0.62 -1.27 -0.40 -0.89 -0.20 0.78 -27.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3691 0.33 0.36 0.36 0.38 0.43 0.43 -2.51%
Adjusted Per Share Value based on latest NOSH - 40,249
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.37 22.10 21.44 21.63 20.60 25.55 26.02 -2.48%
EPS 0.11 -0.33 -0.68 -0.22 -0.48 -0.11 0.42 -19.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3691 0.1743 0.192 0.1936 0.2037 0.2356 0.2306 8.14%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.43 0.405 0.55 0.375 0.51 0.62 0.47 -
P/RPS 1.92 0.97 1.37 0.93 1.33 1.33 0.97 12.04%
P/EPS 378.57 -65.32 -43.31 -93.75 -57.30 -310.00 60.26 35.79%
EY 0.26 -1.53 -2.31 -1.07 -1.75 -0.32 1.66 -26.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.23 1.53 1.04 1.34 1.44 1.09 1.04%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 30/05/14 30/05/13 18/05/12 23/05/11 27/05/10 -
Price 0.50 0.41 0.50 0.515 0.51 0.58 0.44 -
P/RPS 2.24 0.98 1.24 1.28 1.33 1.24 0.91 16.18%
P/EPS 440.20 -66.13 -39.37 -128.75 -57.30 -290.00 56.41 40.79%
EY 0.23 -1.51 -2.54 -0.78 -1.75 -0.34 1.77 -28.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.24 1.39 1.43 1.34 1.35 1.02 4.77%

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