[HWGB] YoY TTM Result on 30-Sep-2020 [#3]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -250.83%
YoY- 78.59%
View:
Show?
TTM Result
30/09/22 31/01/22 31/01/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 240,829 380,632 186,619 231,912 185,040 162,968 148,712 10.11%
PBT 12 40 -21,225 -5,315 1,299 -21,734 -14,874 -
Tax -1,385 -1,932 -501 -1,253 -4,959 628 -78 77.71%
NP -1,373 -1,892 -21,726 -6,568 -3,660 -21,106 -14,952 -37.95%
-
NP to SH -1,325 -1,916 -21,697 -6,557 -30,632 -12,295 -9,888 -33.08%
-
Tax Rate 11,541.67% 4,830.00% - - 381.76% - - -
Total Cost 242,202 382,524 208,345 238,480 188,700 184,074 163,664 8.14%
-
Net Worth 0 73,909 0 39,624 31,323 30,073 39,925 -
Dividend
30/09/22 31/01/22 31/01/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 31/01/22 31/01/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 0 73,909 0 39,624 31,323 30,073 39,925 -
NOSH 639,643 638,869 503,220 526,582 357,071 324,611 998,245 -8.51%
Ratio Analysis
30/09/22 31/01/22 31/01/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -0.57% -0.50% -11.64% -2.83% -1.98% -12.95% -10.05% -
ROE 0.00% -2.59% 0.00% -16.55% -97.79% -40.88% -24.77% -
Per Share
30/09/22 31/01/22 31/01/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 37.65 61.80 37.08 46.82 53.17 54.19 14.90 20.35%
EPS -0.21 -0.31 -4.31 -1.32 -8.80 -4.09 -0.99 -26.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.12 0.00 0.08 0.09 0.10 0.04 -
Adjusted Per Share Value based on latest NOSH - 526,582
30/09/22 31/01/22 31/01/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 117.16 185.18 90.79 112.83 90.02 79.29 72.35 10.11%
EPS -0.64 -0.93 -10.56 -3.19 -14.90 -5.98 -4.81 -33.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3596 0.00 0.1928 0.1524 0.1463 0.1942 -
Price Multiplier on Financial Quarter End Date
30/09/22 31/01/22 31/01/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/09/22 31/01/22 29/01/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.105 0.185 0.60 0.49 0.07 0.135 0.06 -
P/RPS 0.28 0.30 1.62 1.05 0.13 0.25 0.40 -6.88%
P/EPS -50.69 -59.47 -13.92 -37.01 -0.80 -3.30 -6.06 52.89%
EY -1.97 -1.68 -7.19 -2.70 -125.73 -30.28 -16.51 -34.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.54 0.00 6.13 0.78 1.35 1.50 -
Price Multiplier on Announcement Date
30/09/22 31/01/22 31/01/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date - 25/03/22 - 26/11/20 26/11/19 22/11/18 23/11/17 -
Price 0.00 0.14 0.00 0.76 0.08 0.13 0.055 -
P/RPS 0.00 0.23 0.00 1.62 0.15 0.24 0.37 -
P/EPS 0.00 -45.00 0.00 -57.41 -0.91 -3.18 -5.55 -
EY 0.00 -2.22 0.00 -1.74 -110.02 -31.45 -18.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.17 0.00 9.50 0.89 1.30 1.38 -

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