[HWATAI] YoY Quarter Result on 30-Sep-2008 [#3]

Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 338.57%
YoY- 159.73%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 15,867 18,297 17,930 25,527 19,307 18,150 21,641 -5.03%
PBT -1,571 -287 606 310 -514 1,799 -952 8.70%
Tax 19 -39 -55 -3 0 0 0 -
NP -1,552 -326 551 307 -514 1,799 -952 8.48%
-
NP to SH -1,552 -326 551 307 -514 1,799 -952 8.48%
-
Tax Rate - - 9.08% 0.97% - 0.00% - -
Total Cost 17,419 18,623 17,379 25,220 19,821 16,351 22,593 -4.24%
-
Net Worth 15,199 17,306 16,769 14,588 15,122 16,307 29,227 -10.32%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 15,199 17,306 16,769 14,588 15,122 16,307 29,227 -10.32%
NOSH 39,999 40,246 39,927 39,870 40,156 40,066 39,999 0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -9.78% -1.78% 3.07% 1.20% -2.66% 9.91% -4.40% -
ROE -10.21% -1.88% 3.29% 2.10% -3.40% 11.03% -3.26% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 39.67 45.46 44.91 64.03 48.08 45.30 54.10 -5.03%
EPS -3.88 -0.81 1.38 0.77 -1.28 4.49 -2.38 8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.43 0.42 0.3659 0.3766 0.407 0.7307 -10.31%
Adjusted Per Share Value based on latest NOSH - 39,870
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 21.20 24.45 23.96 34.11 25.80 24.25 28.92 -5.04%
EPS -2.07 -0.44 0.74 0.41 -0.69 2.40 -1.27 8.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2031 0.2313 0.2241 0.1949 0.2021 0.2179 0.3906 -10.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.47 0.54 0.57 0.40 1.02 0.68 0.76 -
P/RPS 1.18 1.19 1.27 0.62 2.12 1.50 1.40 -2.80%
P/EPS -12.11 -66.67 41.30 51.95 -79.69 15.14 -31.93 -14.91%
EY -8.26 -1.50 2.42 1.93 -1.25 6.60 -3.13 17.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.26 1.36 1.09 2.71 1.67 1.04 2.97%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 26/11/10 20/11/09 14/11/08 15/11/07 22/11/06 30/11/05 -
Price 0.60 0.58 0.52 0.38 0.91 0.76 0.63 -
P/RPS 1.51 1.28 1.16 0.59 1.89 1.68 1.16 4.49%
P/EPS -15.46 -71.60 37.68 49.35 -71.09 16.93 -26.47 -8.56%
EY -6.47 -1.40 2.65 2.03 -1.41 5.91 -3.78 9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.35 1.24 1.04 2.42 1.87 0.86 10.66%

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