[HWATAI] YoY TTM Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 10.74%
YoY- -1222.16%
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 67,629 61,423 66,539 61,825 65,658 67,214 69,746 -0.51%
PBT 2,090 611 1,106 -2,210 417 -297 -2,128 -
Tax -1,278 -401 -449 34 -211 -82 50 -
NP 812 210 657 -2,176 206 -379 -2,078 -
-
NP to SH 813 209 652 -2,177 194 -379 -2,078 -
-
Tax Rate 61.15% 65.63% 40.60% - 50.60% - - -
Total Cost 66,817 61,213 65,882 64,001 65,452 67,593 71,824 -1.19%
-
Net Worth 28,728 28,002 27,620 13,040 14,371 14,490 15,242 11.13%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 28,728 28,002 27,620 13,040 14,371 14,490 15,242 11.13%
NOSH 74,833 74,833 74,833 39,516 39,921 40,249 40,112 10.94%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.20% 0.34% 0.99% -3.52% 0.31% -0.56% -2.98% -
ROE 2.83% 0.75% 2.36% -16.69% 1.35% -2.62% -13.63% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 90.37 82.08 88.92 156.46 164.47 166.99 173.88 -10.32%
EPS 1.09 0.28 0.87 -5.51 0.49 -0.94 -5.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3839 0.3742 0.3691 0.33 0.36 0.36 0.38 0.17%
Adjusted Per Share Value based on latest NOSH - 39,516
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 90.37 82.08 88.92 82.62 87.74 89.82 93.20 -0.51%
EPS 1.09 0.28 0.87 -2.91 0.26 -0.51 -2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3839 0.3742 0.3691 0.1743 0.192 0.1936 0.2037 11.13%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.37 0.555 0.43 0.405 0.55 0.375 0.51 -
P/RPS 0.41 0.68 0.48 0.26 0.33 0.22 0.29 5.93%
P/EPS 34.06 198.72 49.35 -7.35 113.18 -39.83 -9.84 -
EY 2.94 0.50 2.03 -13.60 0.88 -2.51 -10.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.48 1.16 1.23 1.53 1.04 1.34 -5.40%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 30/05/17 31/05/16 29/05/15 30/05/14 30/05/13 18/05/12 -
Price 0.385 0.50 0.50 0.41 0.50 0.515 0.51 -
P/RPS 0.43 0.61 0.56 0.26 0.30 0.31 0.29 6.78%
P/EPS 35.44 179.03 57.39 -7.44 102.89 -54.69 -9.84 -
EY 2.82 0.56 1.74 -13.44 0.97 -1.83 -10.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.34 1.35 1.24 1.39 1.43 1.34 -4.75%

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