[HWATAI] YoY TTM Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -88.43%
YoY- -342.68%
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 86,291 76,618 71,885 77,483 67,688 64,827 67,629 4.14%
PBT -5,241 -6,078 -3,648 1,504 -1,382 -4,397 2,090 -
Tax -43 30 38 -15 354 -576 -1,278 -43.15%
NP -5,284 -6,048 -3,610 1,489 -1,028 -4,973 812 -
-
NP to SH -5,285 -6,056 -3,616 1,490 -1,031 -4,960 813 -
-
Tax Rate - - - 1.00% - - 61.15% -
Total Cost 91,575 82,666 75,495 75,994 68,716 69,800 66,817 5.38%
-
Net Worth 27,119 32,395 20,511 24,126 22,622 23,752 28,728 -0.95%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 27,119 32,395 20,511 24,126 22,622 23,752 28,728 -0.95%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -6.12% -7.89% -5.02% 1.92% -1.52% -7.67% 1.20% -
ROE -19.49% -18.69% -17.63% 6.18% -4.56% -20.88% 2.83% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 115.31 102.38 96.06 103.54 90.45 86.63 90.37 4.14%
EPS -7.06 -8.09 -4.83 1.99 -1.38 -6.63 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3624 0.4329 0.2741 0.3224 0.3023 0.3174 0.3839 -0.95%
Adjusted Per Share Value based on latest NOSH - 74,833
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 115.31 102.38 96.06 103.54 90.45 86.63 90.37 4.14%
EPS -7.06 -8.09 -4.83 1.99 -1.38 -6.63 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3624 0.4329 0.2741 0.3224 0.3023 0.3174 0.3839 -0.95%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.52 0.51 0.64 0.445 0.23 0.30 0.37 -
P/RPS 0.45 0.50 0.67 0.43 0.25 0.35 0.41 1.56%
P/EPS -7.36 -6.30 -13.24 22.35 -16.69 -4.53 34.06 -
EY -13.58 -15.87 -7.55 4.47 -5.99 -22.09 2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.18 2.33 1.38 0.76 0.95 0.96 6.86%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 29/05/23 26/05/22 19/05/21 02/06/20 24/05/19 22/05/18 -
Price 0.585 0.495 0.62 0.51 0.30 0.285 0.385 -
P/RPS 0.51 0.48 0.65 0.49 0.33 0.33 0.43 2.88%
P/EPS -8.28 -6.12 -12.83 25.61 -21.77 -4.30 35.44 -
EY -12.07 -16.35 -7.79 3.90 -4.59 -23.26 2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.14 2.26 1.58 0.99 0.90 1.00 8.25%

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