[HWATAI] YoY Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Quarter Result
Revenue	13,211	12,299	15,510	15,867	18,297	17,930	25,527	-10.39%
YoY %	7.42%	-20.70%	-2.25%	-13.28%	2.05%	-29.76%	-	-
Horiz. %	51.75%	48.18%	60.76%	62.16%	71.68%	70.24%	100.00%	-
PBT	-603	80	-386	-1,571	-287	606	310	-
YoY %	-853.75%	120.73%	75.43%	-447.39%	-147.36%	95.48%	-	-
Horiz. %	-194.52%	25.81%	-124.52%	-506.77%	-92.58%	195.48%	100.00%	-
Tax	34	-11	-49	19	-39	-55	-3	-
YoY %	409.09%	77.55%	-357.89%	148.72%	29.09%	-1,733.33%	-	-
Horiz. %	-1,133.33%	366.67%	1,633.33%	-633.33%	1,300.00%	1,833.33%	100.00%	-
NP	-569	69	-435	-1,552	-326	551	307	-
YoY %	-924.64%	115.86%	71.97%	-376.07%	-159.17%	79.48%	-	-
Horiz. %	-185.34%	22.48%	-141.69%	-505.54%	-106.19%	179.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-572	69	-435	-1,552	-326	551	307	-
YoY %	-928.99%	115.86%	71.97%	-376.07%	-159.17%	79.48%	-	-
Horiz. %	-186.32%	22.48%	-141.69%	-505.54%	-106.19%	179.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	13.75%	-	-	-	9.08%	0.97%	-
YoY %	-	0.00%	-	-	-	836.08%	-	-
Horiz. %	-	1,417.53%	-	-	-	936.08%	100.00%	-
Total Cost	13,780	12,230	15,945	17,419	18,623	17,379	25,220	-9.57%
YoY %	12.67%	-23.30%	-8.46%	-6.47%	7.16%	-31.09%	-	-
Horiz. %	54.64%	48.49%	63.22%	69.07%	73.84%	68.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,800	15,017	14,366	15,199	17,306	16,769	14,588	-2.15%
YoY %	-14.76%	4.53%	-5.48%	-12.17%	3.20%	14.95%	-	-
Horiz. %	87.74%	102.94%	98.48%	104.19%	118.63%	114.95%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	12,800	15,017	14,366	15,199	17,306	16,769	14,588	-2.15%
YoY %	-14.76%	4.53%	-5.48%	-12.17%	3.20%	14.95%	-	-
Horiz. %	87.74%	102.94%	98.48%	104.19%	118.63%	114.95%	100.00%	-
NOSH	40,000	40,588	39,908	39,999	40,246	39,927	39,870	0.05%
YoY %	-1.45%	1.70%	-0.23%	-0.61%	0.80%	0.14%	-	-
Horiz. %	100.33%	101.80%	100.10%	100.32%	100.94%	100.14%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	-4.31%	0.56%	-2.80%	-9.78%	-1.78%	3.07%	1.20%	-
YoY %	-869.64%	120.00%	71.37%	-449.44%	-157.98%	155.83%	-	-
Horiz. %	-359.17%	46.67%	-233.33%	-815.00%	-148.33%	255.83%	100.00%	-
ROE	-4.47%	0.46%	-3.03%	-10.21%	-1.88%	3.29%	2.10%	-
YoY %	-1,071.74%	115.18%	70.32%	-443.09%	-157.14%	56.67%	-	-
Horiz. %	-212.86%	21.90%	-144.29%	-486.19%	-89.52%	156.67%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	33.03	30.30	38.86	39.67	45.46	44.91	64.03	-10.44%
YoY %	9.01%	-22.03%	-2.04%	-12.74%	1.22%	-29.86%	-	-
Horiz. %	51.59%	47.32%	60.69%	61.96%	71.00%	70.14%	100.00%	-
EPS	-1.43	-0.17	-1.09	-3.88	-0.81	1.38	0.77	-
YoY %	-741.18%	84.40%	71.91%	-379.01%	-158.70%	79.22%	-	-
Horiz. %	-185.71%	-22.08%	-141.56%	-503.90%	-105.19%	179.22%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.32	0.37	0.36	0.38	0.43	0.42	0.3659	-2.20%
YoY %	-13.51%	2.78%	-5.26%	-11.63%	2.38%	14.79%	-	-
Horiz. %	87.46%	101.12%	98.39%	103.85%	117.52%	114.79%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 39,999
RPS	17.65	16.44	20.73	21.20	24.45	23.96	34.11	-10.39%
YoY %	7.36%	-20.69%	-2.22%	-13.29%	2.05%	-29.76%	-	-
Horiz. %	51.74%	48.20%	60.77%	62.15%	71.68%	70.24%	100.00%	-
EPS	-0.76	0.09	-0.58	-2.07	-0.44	0.74	0.41	-
YoY %	-944.44%	115.52%	71.98%	-370.45%	-159.46%	80.49%	-	-
Horiz. %	-185.37%	21.95%	-141.46%	-504.88%	-107.32%	180.49%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.171	0.2007	0.192	0.2031	0.2313	0.2241	0.1949	-2.15%
YoY %	-14.80%	4.53%	-5.47%	-12.19%	3.21%	14.98%	-	-
Horiz. %	87.74%	102.98%	98.51%	104.21%	118.68%	114.98%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	0.525	0.45	0.46	0.47	0.54	0.57	0.40	-
P/RPS	1.59	1.49	1.18	1.18	1.19	1.27	0.62	16.98%
YoY %	6.71%	26.27%	0.00%	-0.84%	-6.30%	104.84%	-	-
Horiz. %	256.45%	240.32%	190.32%	190.32%	191.94%	204.84%	100.00%	-
P/EPS	-36.71	264.71	-42.20	-12.11	-66.67	41.30	51.95	-
YoY %	-113.87%	727.27%	-248.47%	81.84%	-261.43%	-20.50%	-	-
Horiz. %	-70.66%	509.55%	-81.23%	-23.31%	-128.33%	79.50%	100.00%	-
EY	-2.72	0.38	-2.37	-8.26	-1.50	2.42	1.93	-
YoY %	-815.79%	116.03%	71.31%	-450.67%	-161.98%	25.39%	-	-
Horiz. %	-140.93%	19.69%	-122.80%	-427.98%	-77.72%	125.39%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.64	1.22	1.28	1.24	1.26	1.36	1.09	7.04%
YoY %	34.43%	-4.69%	3.23%	-1.59%	-7.35%	24.77%	-	-
Horiz. %	150.46%	111.93%	117.43%	113.76%	115.60%	124.77%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	28/11/13	28/11/12	24/11/11	26/11/10	20/11/09	14/11/08	-
Price	0.465	0.44	0.41	0.60	0.58	0.52	0.38	-
P/RPS	1.41	1.45	1.05	1.51	1.28	1.16	0.59	15.61%
YoY %	-2.76%	38.10%	-30.46%	17.97%	10.34%	96.61%	-	-
Horiz. %	238.98%	245.76%	177.97%	255.93%	216.95%	196.61%	100.00%	-
P/EPS	-32.52	258.82	-37.61	-15.46	-71.60	37.68	49.35	-
YoY %	-112.56%	788.17%	-143.27%	78.41%	-290.02%	-23.65%	-	-
Horiz. %	-65.90%	524.46%	-76.21%	-31.33%	-145.09%	76.35%	100.00%	-
EY	-3.08	0.39	-2.66	-6.47	-1.40	2.65	2.03	-
YoY %	-889.74%	114.66%	58.89%	-362.14%	-152.83%	30.54%	-	-
Horiz. %	-151.72%	19.21%	-131.03%	-318.72%	-68.97%	130.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.45	1.19	1.14	1.58	1.35	1.24	1.04	5.69%
YoY %	21.85%	4.39%	-27.85%	17.04%	8.87%	19.23%	-	-
Horiz. %	139.42%	114.42%	109.62%	151.92%	129.81%	119.23%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos