[HWGB] YoY TTM Result on 31-Dec-2019

Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019
Profit Trend
QoQ- 77.18%
YoY- 78.85%
View:
Show?
TTM Result
31/12/20 31/03/20 30/04/20 31/12/19 CAGR
Revenue 288,061 191,802 81,600 180,970 58.97%
PBT -20,970 -3,113 -5,978 -5,823 258.86%
Tax -1,458 -1,699 145 -1,167 24.85%
NP -22,428 -4,812 -5,833 -6,990 219.83%
-
NP to SH -22,397 -4,811 -5,833 -6,990 219.39%
-
Tax Rate - - - - -
Total Cost 310,489 196,614 87,433 187,960 64.96%
-
Net Worth 40,257 36,779 32,181 25,762 56.07%
Dividend
31/12/20 31/03/20 30/04/20 31/12/19 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/20 31/03/20 30/04/20 31/12/19 CAGR
Net Worth 40,257 36,779 32,181 25,762 56.07%
NOSH 527,107 459,738 459,738 459,738 14.61%
Ratio Analysis
31/12/20 31/03/20 30/04/20 31/12/19 CAGR
NP Margin -7.79% -2.51% -7.15% -3.86% -
ROE -55.63% -13.08% -18.13% -27.13% -
Per Share
31/12/20 31/03/20 30/04/20 31/12/19 CAGR
RPS 57.24 41.72 17.75 49.17 16.36%
EPS -4.45 -1.05 -1.27 -1.90 133.66%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.07 0.07 14.24%
Adjusted Per Share Value based on latest NOSH - 459,738
31/12/20 31/03/20 30/04/20 31/12/19 CAGR
RPS 140.14 93.31 39.70 88.04 58.97%
EPS -10.90 -2.34 -2.84 -3.40 219.56%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1959 0.1789 0.1566 0.1253 56.15%
Price Multiplier on Financial Quarter End Date
31/12/20 31/03/20 30/04/20 31/12/19 CAGR
Date 31/12/20 31/03/20 30/04/20 31/12/19 -
Price 0.63 0.115 0.21 0.105 -
P/RPS 1.10 0.28 1.18 0.21 421.44%
P/EPS -14.15 -10.99 -16.55 -5.53 155.22%
EY -7.06 -9.10 -6.04 -18.09 -60.87%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 7.88 1.44 3.00 1.50 422.95%
Price Multiplier on Announcement Date
31/12/20 31/03/20 30/04/20 31/12/19 CAGR
Date 24/02/21 28/05/20 - 27/02/20 -
Price 0.64 0.43 0.00 0.12 -
P/RPS 1.12 1.03 0.00 0.24 364.70%
P/EPS -14.38 -41.09 0.00 -6.32 127.02%
EY -6.95 -2.43 0.00 -15.83 -55.99%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 8.00 5.38 0.00 1.71 365.86%

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