[HWATAI] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 5.59%
YoY- 134.69%
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 63,174 60,869 65,110 66,960 66,335 62,760 65,742 -2.60%
PBT 716 -25 -28 688 686 -805 -946 -
Tax -338 22 -348 -348 -362 -153 0 -
NP 378 -2 -376 340 324 -958 -946 -
-
NP to SH 378 -2 -376 340 322 -954 -940 -
-
Tax Rate 47.21% - - 50.58% 52.77% - - -
Total Cost 62,796 60,871 65,486 66,620 66,011 63,718 66,688 -3.91%
-
Net Worth 28,436 27,688 27,688 27,620 27,688 26,939 26,939 3.65%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 28,436 27,688 27,688 27,620 27,688 26,939 26,939 3.65%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.60% 0.00% -0.58% 0.51% 0.49% -1.53% -1.44% -
ROE 1.33% -0.01% -1.36% 1.23% 1.16% -3.54% -3.49% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 84.42 81.34 87.01 89.48 88.64 83.87 87.85 -2.60%
EPS 0.51 0.00 -0.50 0.44 0.43 -1.28 -1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.37 0.3691 0.37 0.36 0.36 3.65%
Adjusted Per Share Value based on latest NOSH - 74,833
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 84.42 81.34 87.01 89.48 88.64 83.87 87.85 -2.60%
EPS 0.51 0.00 -0.50 0.44 0.43 -1.28 -1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.37 0.3691 0.37 0.36 0.36 3.65%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.465 0.525 0.55 0.43 0.41 0.36 0.415 -
P/RPS 0.55 0.65 0.63 0.48 0.46 0.43 0.47 10.99%
P/EPS 92.06 -14,736.48 -109.46 94.64 95.28 -28.22 -33.04 -
EY 1.09 -0.01 -0.91 1.06 1.05 -3.54 -3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.42 1.49 1.16 1.11 1.00 1.15 3.99%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 24/08/16 31/05/16 26/02/16 27/11/15 25/08/15 -
Price 0.50 0.46 0.52 0.50 0.425 0.425 0.40 -
P/RPS 0.59 0.57 0.60 0.56 0.48 0.51 0.46 17.96%
P/EPS 98.99 -12,911.97 -103.49 110.05 98.77 -33.31 -31.84 -
EY 1.01 -0.01 -0.97 0.91 1.01 -3.00 -3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.24 1.41 1.35 1.15 1.18 1.11 12.18%

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