[HWATAI] YoY TTM Result on 30-Sep-2021 [#3]

Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -26.18%
YoY- -69.22%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 77,975 71,981 75,004 73,432 64,850 66,366 65,421 2.96%
PBT -7,740 -5,857 64 877 -5,281 835 1,287 -
Tax 30 38 200 -16 55 -1,178 -1,081 -
NP -7,710 -5,819 264 861 -5,226 -343 206 -
-
NP to SH -7,708 -5,835 265 861 -5,216 -342 206 -
-
Tax Rate - - -312.50% 1.82% - 141.08% 83.99% -
Total Cost 85,685 77,800 74,740 72,571 70,076 66,709 65,215 4.65%
-
Net Worth 27,688 17,458 23,295 23,026 22,150 27,411 27,890 -0.12%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 27,688 17,458 23,295 23,026 22,150 27,411 27,890 -0.12%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -9.89% -8.08% 0.35% 1.17% -8.06% -0.52% 0.31% -
ROE -27.84% -33.42% 1.14% 3.74% -23.55% -1.25% 0.74% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 104.20 96.19 100.23 98.13 86.66 88.69 87.42 2.96%
EPS -10.30 -7.80 0.35 1.15 -6.97 -0.46 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.2333 0.3113 0.3077 0.296 0.3663 0.3727 -0.12%
Adjusted Per Share Value based on latest NOSH - 74,833
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 104.20 96.19 100.23 98.13 86.66 88.69 87.42 2.96%
EPS -10.30 -7.80 0.35 1.15 -6.97 -0.46 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.2333 0.3113 0.3077 0.296 0.3663 0.3727 -0.12%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.445 0.53 0.67 0.30 0.24 0.325 0.42 -
P/RPS 0.43 0.55 0.67 0.31 0.28 0.37 0.48 -1.81%
P/EPS -4.32 -6.80 189.20 26.07 -3.44 -71.11 152.57 -
EY -23.15 -14.71 0.53 3.84 -29.04 -1.41 0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 2.27 2.15 0.97 0.81 0.89 1.13 1.00%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 24/11/21 26/11/20 28/11/19 29/11/18 28/11/17 -
Price 0.54 0.525 0.665 0.37 0.26 0.30 0.395 -
P/RPS 0.52 0.55 0.66 0.38 0.30 0.34 0.45 2.43%
P/EPS -5.24 -6.73 187.79 32.16 -3.73 -65.64 143.49 -
EY -19.07 -14.85 0.53 3.11 -26.81 -1.52 0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.25 2.14 1.20 0.88 0.82 1.06 5.47%

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