[HWGB] YoY Quarter Result on 31-Dec-2016 [#4]

Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -524.24%
YoY- -59.26%
View:
Show?
Quarter Result
30/04/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 25,124 38,448 41,709 33,857 41,424 39,165 45,819 -7.86%
PBT -1,048 1,550 -19,546 -11,838 -6,460 -11,416 -15,012 -30.43%
Tax 63 -3,304 3,128 111 67 -242 -289 -
NP -985 -1,754 -16,418 -11,727 -6,393 -11,658 -15,301 -31.20%
-
NP to SH -983 -28,726 -7,968 -7,106 -4,462 -10,862 -14,946 -31.00%
-
Tax Rate - 213.16% - - - - - -
Total Cost 26,109 40,202 58,127 45,584 47,817 50,823 61,120 -10.94%
-
Net Worth 57,067 27,607 19,963 34,256 36,178 53,129 73,877 -3.45%
Dividend
30/04/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 57,067 27,607 19,963 34,256 36,178 53,129 73,877 -3.45%
NOSH 598,691 324,611 998,245 998,045 602,972 590,326 568,288 0.71%
Ratio Analysis
30/04/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -3.92% -4.56% -39.36% -34.64% -15.43% -29.77% -33.39% -
ROE -1.72% -104.05% -39.91% -20.74% -12.33% -20.44% -20.23% -
Per Share
30/04/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.84 12.53 4.18 3.95 6.87 6.63 8.06 -6.71%
EPS -0.19 -9.36 -0.80 -0.77 -0.74 -1.84 -2.63 -30.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.09 0.02 0.04 0.06 0.09 0.13 -2.25%
Adjusted Per Share Value based on latest NOSH - 998,045
30/04/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.22 18.71 20.29 16.47 20.15 19.05 22.29 -7.86%
EPS -0.48 -13.98 -3.88 -3.46 -2.17 -5.28 -7.27 -30.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2776 0.1343 0.0971 0.1667 0.176 0.2585 0.3594 -3.45%
Price Multiplier on Financial Quarter End Date
30/04/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/04/21 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.445 0.105 0.065 0.055 0.095 0.135 0.20 -
P/RPS 9.19 0.84 1.56 1.39 1.38 2.03 2.48 19.55%
P/EPS -234.85 -1.12 -8.14 -6.63 -12.84 -7.34 -7.60 59.64%
EY -0.43 -89.19 -12.28 -15.09 -7.79 -13.63 -13.15 -37.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.05 1.17 3.25 1.38 1.58 1.50 1.54 14.09%
Price Multiplier on Announcement Date
30/04/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/06/21 28/02/19 27/02/18 24/02/17 26/02/16 25/02/15 25/02/14 -
Price 0.33 0.10 0.055 0.06 0.075 0.145 0.215 -
P/RPS 6.81 0.80 1.32 1.52 1.09 2.19 2.67 13.61%
P/EPS -174.16 -1.07 -6.89 -7.23 -10.14 -7.88 -8.17 51.76%
EY -0.57 -93.65 -14.51 -13.83 -9.87 -12.69 -12.23 -34.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 1.11 2.75 1.50 1.25 1.61 1.65 8.49%

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