[HWATAI] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	74,580	79,870	70,596	69,556	79,608	90,264	93,314	-3.66%
YoY %	-6.62%	13.14%	1.50%	-12.63%	-11.81%	-3.27%	-	-
Horiz. %	79.92%	85.59%	75.65%	74.54%	85.31%	96.73%	100.00%	-
PBT	1,815	1,425	-2,145	2,167	-16,296	-11,588	-6,040	-
YoY %	27.37%	166.43%	-198.98%	113.30%	-40.63%	-91.85%	-	-
Horiz. %	-30.05%	-23.59%	35.51%	-35.88%	269.80%	191.85%	100.00%	-
Tax	-158	-90	663	-262	-171	3	1,279	-
YoY %	-75.56%	-113.57%	353.05%	-53.22%	-5,800.00%	-99.77%	-	-
Horiz. %	-12.35%	-7.04%	51.84%	-20.48%	-13.37%	0.23%	100.00%	-
NP	1,657	1,335	-1,482	1,905	-16,467	-11,585	-4,761	-
YoY %	24.12%	190.08%	-177.80%	111.57%	-42.14%	-143.33%	-	-
Horiz. %	-34.80%	-28.04%	31.13%	-40.01%	345.87%	243.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,657	1,335	-1,482	1,905	-16,467	-11,585	-4,761	-
YoY %	24.12%	190.08%	-177.80%	111.57%	-42.14%	-143.33%	-	-
Horiz. %	-34.80%	-28.04%	31.13%	-40.01%	345.87%	243.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.71%	6.32%	-	12.09%	-	-	-	-
YoY %	37.82%	0.00%	-	0.00%	-	-	-	-
Horiz. %	72.04%	52.27%	-	100.00%	-	-	-	-
Total Cost	72,923	78,535	72,078	67,651	96,075	101,849	98,075	-4.81%
YoY %	-7.15%	8.96%	6.54%	-29.59%	-5.67%	3.85%	-	-
Horiz. %	74.35%	80.08%	73.49%	68.98%	97.96%	103.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,255	15,595	14,192	16,133	14,274	32,211	16,377	0.87%
YoY %	10.64%	9.89%	-12.03%	13.02%	-55.69%	96.68%	-	-
Horiz. %	105.36%	95.23%	86.66%	98.51%	87.16%	196.68%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	17,255	15,595	14,192	16,133	14,274	32,211	16,377	0.87%
YoY %	10.64%	9.89%	-12.03%	13.02%	-55.69%	96.68%	-	-
Horiz. %	105.36%	95.23%	86.66%	98.51%	87.16%	196.68%	100.00%	-
NOSH	40,128	40,000	39,811	40,999	40,153	40,000	13,227	20.30%
YoY %	0.32%	0.47%	-2.90%	2.11%	0.38%	202.41%	-	-
Horiz. %	303.38%	302.41%	300.98%	309.96%	303.57%	302.41%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	2.22%	1.67%	-2.10%	2.74%	-20.69%	-12.83%	-5.10%	-
YoY %	32.93%	179.52%	-176.64%	113.24%	-61.26%	-151.57%	-	-
Horiz. %	-43.53%	-32.75%	41.18%	-53.73%	405.69%	251.57%	100.00%	-
ROE	9.60%	8.56%	-10.44%	11.81%	-115.36%	-35.96%	-29.07%	-
YoY %	12.15%	181.99%	-188.40%	110.24%	-220.80%	-23.70%	-	-
Horiz. %	-33.02%	-29.45%	35.91%	-40.63%	396.84%	123.70%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	185.85	199.68	177.33	169.65	198.26	225.66	705.48	-19.92%
YoY %	-6.93%	12.60%	4.53%	-14.43%	-12.14%	-68.01%	-	-
Horiz. %	26.34%	28.30%	25.14%	24.05%	28.10%	31.99%	100.00%	-
EPS	4.13	3.34	-3.72	4.65	-41.01	-28.96	-35.99	-
YoY %	23.65%	189.78%	-180.00%	111.34%	-41.61%	19.53%	-	-
Horiz. %	-11.48%	-9.28%	10.34%	-12.92%	113.95%	80.47%	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	0.43	0.3899	0.3565	0.3935	0.3555	0.8053	1.2382	-16.15%
YoY %	10.28%	9.37%	-9.40%	10.69%	-55.85%	-34.96%	-	-
Horiz. %	34.73%	31.49%	28.79%	31.78%	28.71%	65.04%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 40,999
RPS	99.66	106.73	94.34	92.95	106.38	120.62	124.70	-3.66%
YoY %	-6.62%	13.13%	1.50%	-12.62%	-11.81%	-3.27%	-	-
Horiz. %	79.92%	85.59%	75.65%	74.54%	85.31%	96.73%	100.00%	-
EPS	2.21	1.78	-1.98	2.55	-22.00	-15.48	-6.36	-
YoY %	24.16%	189.90%	-177.65%	111.59%	-42.12%	-143.40%	-	-
Horiz. %	-34.75%	-27.99%	31.13%	-40.09%	345.91%	243.40%	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	0.2306	0.2084	0.1897	0.2156	0.1908	0.4305	0.2189	0.87%
YoY %	10.65%	9.86%	-12.01%	13.00%	-55.68%	96.67%	-	-
Horiz. %	105.34%	95.20%	86.66%	98.49%	87.16%	196.67%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.47	0.30	0.64	1.08	0.76	1.03	4.54	-
P/RPS	0.25	0.15	0.36	0.64	0.38	0.46	0.64	-14.49%
YoY %	66.67%	-58.33%	-43.75%	68.42%	-17.39%	-28.12%	-	-
Horiz. %	39.06%	23.44%	56.25%	100.00%	59.38%	71.88%	100.00%	-
P/EPS	11.38	8.99	-17.19	23.24	-1.85	-3.56	-12.61	-
YoY %	26.59%	152.30%	-173.97%	1,356.22%	48.03%	71.77%	-	-
Horiz. %	-90.25%	-71.29%	136.32%	-184.30%	14.67%	28.23%	100.00%	-
EY	8.79	11.13	-5.82	4.30	-53.96	-28.12	-7.93	-
YoY %	-21.02%	291.24%	-235.35%	107.97%	-91.89%	-254.60%	-	-
Horiz. %	-110.84%	-140.35%	73.39%	-54.22%	680.45%	354.60%	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	1.09	0.77	1.80	2.74	2.14	1.28	3.67	-18.31%
YoY %	41.56%	-57.22%	-34.31%	28.04%	67.19%	-65.12%	-	-
Horiz. %	29.70%	20.98%	49.05%	74.66%	58.31%	34.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	27/05/09	28/05/08	29/05/07	31/05/06	30/05/05	27/05/04	-
Price	0.44	0.56	0.51	1.04	0.66	0.91	1.47	-
P/RPS	0.24	0.28	0.29	0.61	0.33	0.40	0.21	2.24%
YoY %	-14.29%	-3.45%	-52.46%	84.85%	-17.50%	90.48%	-	-
Horiz. %	114.29%	133.33%	138.10%	290.48%	157.14%	190.48%	100.00%	-
P/EPS	10.66	16.78	-13.70	22.38	-1.61	-3.14	-4.08	-
YoY %	-36.47%	222.48%	-161.22%	1,490.06%	48.73%	23.04%	-	-
Horiz. %	-261.27%	-411.27%	335.78%	-548.53%	39.46%	76.96%	100.00%	-
EY	9.38	5.96	-7.30	4.47	-62.14	-31.83	-24.49	-
YoY %	57.38%	181.64%	-263.31%	107.19%	-95.22%	-29.97%	-	-
Horiz. %	-38.30%	-24.34%	29.81%	-18.25%	253.74%	129.97%	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	1.02	1.44	1.43	2.64	1.86	1.13	1.19	-2.53%
YoY %	-29.17%	0.70%	-45.83%	41.94%	64.60%	-5.04%	-	-
Horiz. %	85.71%	121.01%	120.17%	221.85%	156.30%	94.96%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos