[HWATAI] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -188.89%
YoY- -198.82%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 67,813 63,865 64,290 59,956 63,174 60,869 65,110 2.74%
PBT 2,337 736 -180 268 716 -25 -28 -
Tax -1,275 -968 -600 -600 -338 22 -348 137.09%
NP 1,062 -232 -780 -332 378 -2 -376 -
-
NP to SH 1,062 -232 -780 -336 378 -2 -376 -
-
Tax Rate 54.56% 131.52% - 223.88% 47.21% - - -
Total Cost 66,751 64,097 65,070 60,288 62,796 60,871 65,486 1.28%
-
Net Worth 29,057 27,890 27,658 28,002 28,436 27,688 27,688 3.26%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 29,057 27,890 27,658 28,002 28,436 27,688 27,688 3.26%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.57% -0.36% -1.21% -0.55% 0.60% 0.00% -0.58% -
ROE 3.65% -0.83% -2.82% -1.20% 1.33% -0.01% -1.36% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 90.62 85.34 85.91 80.12 84.42 81.34 87.01 2.73%
EPS 1.42 -0.31 -1.04 -0.44 0.51 0.00 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3883 0.3727 0.3696 0.3742 0.38 0.37 0.37 3.26%
Adjusted Per Share Value based on latest NOSH - 74,833
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 90.62 85.34 85.91 80.12 84.42 81.34 87.01 2.73%
EPS 1.42 -0.31 -1.04 -0.44 0.51 0.00 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3883 0.3727 0.3696 0.3742 0.38 0.37 0.37 3.26%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.385 0.42 0.51 0.555 0.465 0.525 0.55 -
P/RPS 0.42 0.49 0.59 0.69 0.55 0.65 0.63 -23.62%
P/EPS 27.13 -135.47 -48.93 -123.61 92.06 -14,736.48 -109.46 -
EY 3.69 -0.74 -2.04 -0.81 1.09 -0.01 -0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.13 1.38 1.48 1.22 1.42 1.49 -23.79%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 14/02/18 28/11/17 22/08/17 30/05/17 28/02/17 29/11/16 24/08/16 -
Price 0.41 0.395 0.47 0.50 0.50 0.46 0.52 -
P/RPS 0.45 0.46 0.55 0.62 0.59 0.57 0.60 -17.40%
P/EPS 28.89 -127.41 -45.09 -111.36 98.99 -12,911.97 -103.49 -
EY 3.46 -0.78 -2.22 -0.90 1.01 -0.01 -0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.06 1.27 1.34 1.32 1.24 1.41 -17.27%

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