[HWGB] QoQ Annualized Quarter Result on 31-Mar-2021

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Mar-2021
Profit Trend
QoQ--%
YoY- -664.95%
View:
Show?
Annualized Quarter Result
31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Revenue 482,104 479,548 392,121 314,568 0 314,248 0 -
PBT -1,688 -700 -30,359 -25,123 0 -22,876 0 -
Tax -2,158 -1,996 -1,486 -1,327 0 -1,590 0 -
NP -3,846 -2,696 -31,845 -26,451 0 -24,466 0 -
-
NP to SH -3,910 -2,756 -31,803 -26,417 0 -24,433 0 -
-
Tax Rate - - - - - - - -
Total Cost 485,950 482,244 423,966 341,020 0 338,715 0 -
-
Net Worth 67,041 65,955 57,067 56,488 0 40,257 0 -
Dividend
31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Net Worth 67,041 65,955 57,067 56,488 0 40,257 0 -
NOSH 619,562 619,562 598,691 598,691 503,220 527,107 495,306 25.08%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
NP Margin -0.80% -0.56% -8.12% -8.41% 0.00% -7.79% 0.00% -
ROE -5.83% -4.18% -55.73% -46.77% 0.00% -60.69% 0.00% -
Per Share
31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
RPS 79.10 79.98 75.58 61.26 0.00 62.45 0.00 -
EPS -0.64 -0.44 -6.13 -5.14 0.00 -4.85 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.11 0.00 0.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 598,691
31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
RPS 234.55 233.30 190.77 153.04 0.00 152.88 0.00 -
EPS -1.90 -1.34 -15.47 -12.85 0.00 -11.89 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3262 0.3209 0.2776 0.2748 0.00 0.1959 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Date 29/10/21 30/07/21 30/04/21 31/03/21 29/01/21 31/12/20 30/10/20 -
Price 0.25 0.255 0.445 0.495 0.60 0.63 0.755 -
P/RPS 0.32 0.32 0.59 0.81 0.00 1.01 0.00 -
P/EPS -38.97 -55.48 -7.26 -9.62 0.00 -12.98 0.00 -
EY -2.57 -1.80 -13.78 -10.39 0.00 -7.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.32 4.05 4.50 0.00 7.88 0.00 -
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Date 23/12/21 29/09/21 25/06/21 25/05/21 - 24/02/21 - -
Price 0.205 0.26 0.33 0.35 0.00 0.64 0.00 -
P/RPS 0.26 0.33 0.44 0.57 0.00 1.02 0.00 -
P/EPS -31.95 -56.57 -5.38 -6.80 0.00 -13.18 0.00 -
EY -3.13 -1.77 -18.58 -14.70 0.00 -7.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.36 3.00 3.18 0.00 8.00 0.00 -

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