[HWATAI] YoY Quarter Result on 31-Mar-2012 [#1]

Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -233.71%
YoY- -335.37%
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 16,536 16,043 16,184 15,417 19,121 19,472 17,018 -0.47%
PBT -248 -507 -178 -357 -82 350 756 -
Tax 0 0 17 0 0 -37 -48 -
NP -248 -507 -161 -357 -82 313 708 -
-
NP to SH -245 -507 -161 -357 -82 313 708 -
-
Tax Rate - - - - - 10.57% 6.35% -
Total Cost 16,784 16,550 16,345 15,774 19,203 19,159 16,310 0.47%
-
Net Worth 13,040 14,371 14,490 15,242 17,629 17,255 15,595 -2.93%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 13,040 14,371 14,490 15,242 17,629 17,255 15,595 -2.93%
NOSH 39,516 39,921 40,249 40,112 40,999 40,128 40,000 -0.20%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -1.50% -3.16% -0.99% -2.32% -0.43% 1.61% 4.16% -
ROE -1.88% -3.53% -1.11% -2.34% -0.47% 1.81% 4.54% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 41.85 40.19 40.21 38.43 46.64 48.52 42.55 -0.27%
EPS -0.62 -1.27 -0.40 -0.89 -0.20 0.78 1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.36 0.36 0.38 0.43 0.43 0.3899 -2.74%
Adjusted Per Share Value based on latest NOSH - 40,112
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 22.10 21.44 21.63 20.60 25.55 26.02 22.74 -0.47%
EPS -0.33 -0.68 -0.22 -0.48 -0.11 0.42 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1743 0.192 0.1936 0.2037 0.2356 0.2306 0.2084 -2.93%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.405 0.55 0.375 0.51 0.62 0.47 0.30 -
P/RPS 0.97 1.37 0.93 1.33 1.33 0.97 0.71 5.33%
P/EPS -65.32 -43.31 -93.75 -57.30 -310.00 60.26 16.95 -
EY -1.53 -2.31 -1.07 -1.75 -0.32 1.66 5.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.53 1.04 1.34 1.44 1.09 0.77 8.11%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 30/05/13 18/05/12 23/05/11 27/05/10 27/05/09 -
Price 0.41 0.50 0.515 0.51 0.58 0.44 0.56 -
P/RPS 0.98 1.24 1.28 1.33 1.24 0.91 1.32 -4.84%
P/EPS -66.13 -39.37 -128.75 -57.30 -290.00 56.41 31.64 -
EY -1.51 -2.54 -0.78 -1.75 -0.34 1.77 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.39 1.43 1.34 1.35 1.02 1.44 -2.46%

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