[HWATAI] YoY Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 57.48%
YoY- -74.68%
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 25,527 19,307 18,150 21,641 24,185 25,391 23,939 1.07%
PBT 310 -514 1,799 -952 -545 -646 -214 -
Tax -3 0 0 0 0 42 -209 -50.67%
NP 307 -514 1,799 -952 -545 -604 -423 -
-
NP to SH 307 -514 1,799 -952 -545 -604 -423 -
-
Tax Rate 0.97% - 0.00% - - - - -
Total Cost 25,220 19,821 16,351 22,593 24,730 25,995 24,362 0.57%
-
Net Worth 14,588 15,122 16,307 29,227 37,905 17,110 26,144 -9.25%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 14,588 15,122 16,307 29,227 37,905 17,110 26,144 -9.25%
NOSH 39,870 40,156 40,066 39,999 40,073 13,216 13,218 20.18%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.20% -2.66% 9.91% -4.40% -2.25% -2.38% -1.77% -
ROE 2.10% -3.40% 11.03% -3.26% -1.44% -3.53% -1.62% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 64.03 48.08 45.30 54.10 60.35 192.11 181.10 -15.89%
EPS 0.77 -1.28 4.49 -2.38 -1.36 -4.57 -3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3659 0.3766 0.407 0.7307 0.9459 1.2946 1.9778 -24.49%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 34.11 25.80 24.25 28.92 32.32 33.93 31.99 1.07%
EPS 0.41 -0.69 2.40 -1.27 -0.73 -0.81 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1949 0.2021 0.2179 0.3906 0.5065 0.2286 0.3494 -9.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.40 1.02 0.68 0.76 1.14 2.90 2.64 -
P/RPS 0.62 2.12 1.50 1.40 1.89 1.51 1.46 -13.29%
P/EPS 51.95 -79.69 15.14 -31.93 -83.82 -63.46 -82.50 -
EY 1.93 -1.25 6.60 -3.13 -1.19 -1.58 -1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 2.71 1.67 1.04 1.21 2.24 1.33 -3.25%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/08 15/11/07 22/11/06 30/11/05 29/11/04 27/11/03 28/11/02 -
Price 0.38 0.91 0.76 0.63 1.22 3.14 3.02 -
P/RPS 0.59 1.89 1.68 1.16 2.02 1.63 1.67 -15.90%
P/EPS 49.35 -71.09 16.93 -26.47 -89.71 -68.71 -94.37 -
EY 2.03 -1.41 5.91 -3.78 -1.11 -1.46 -1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.42 1.87 0.86 1.29 2.43 1.53 -6.22%

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