[HWGB] YoY Quarter Result on 30-Jun-2015 [#2]

Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -41.5%
YoY- -49.04%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 37,454 38,078 39,200 44,840 52,190 69,166 56,582 -6.64%
PBT 614 -982 -3,208 -5,762 -3,753 -2,865 -3,103 -
Tax -201 0 0 -4 0 0 0 -
NP 413 -982 -3,208 -5,766 -3,753 -2,865 -3,103 -
-
NP to SH 562 -849 -2,684 -4,951 -3,322 -2,596 -2,211 -
-
Tax Rate 32.74% - - - - - - -
Total Cost 37,041 39,060 42,408 50,606 55,943 72,031 59,685 -7.63%
-
Net Worth 28,859 39,523 39,470 48,302 65,253 81,125 86,282 -16.67%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 28,859 39,523 39,470 48,302 65,253 81,125 86,282 -16.67%
NOSH 324,611 998,245 789,411 603,780 593,214 540,833 539,268 -8.10%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.10% -2.58% -8.18% -12.86% -7.19% -4.14% -5.48% -
ROE 1.95% -2.15% -6.80% -10.25% -5.09% -3.20% -2.56% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.98 3.85 4.97 7.43 8.80 12.79 10.49 3.61%
EPS 0.19 -0.09 -0.34 -0.82 -0.56 -0.48 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.04 0.05 0.08 0.11 0.15 0.16 -7.53%
Adjusted Per Share Value based on latest NOSH - 603,780
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.22 18.53 19.07 21.81 25.39 33.65 27.53 -6.64%
EPS 0.27 -0.41 -1.31 -2.41 -1.62 -1.26 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1404 0.1923 0.192 0.235 0.3175 0.3947 0.4198 -16.67%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.135 0.055 0.055 0.12 0.185 0.24 0.39 -
P/RPS 1.04 1.43 1.11 1.62 2.10 1.88 3.72 -19.12%
P/EPS 69.32 -64.01 -16.18 -14.63 -33.04 -50.00 -95.12 -
EY 1.44 -1.56 -6.18 -6.83 -3.03 -2.00 -1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.38 1.10 1.50 1.68 1.60 2.44 -9.38%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 21/08/17 26/08/16 20/08/15 21/08/14 20/08/13 28/08/12 -
Price 0.15 0.045 0.055 0.075 0.20 0.225 0.35 -
P/RPS 1.16 1.17 1.11 1.01 2.27 1.76 3.34 -16.15%
P/EPS 77.03 -52.37 -16.18 -9.15 -35.71 -46.88 -85.37 -
EY 1.30 -1.91 -6.18 -10.93 -2.80 -2.13 -1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.13 1.10 0.94 1.82 1.50 2.19 -6.10%

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