[HWATAI] QoQ Quarter Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 220.69%
YoY- 96.63%
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 12,299 19,234 16,184 17,968 15,510 17,552 15,417 -13.97%
PBT 80 360 -178 575 -386 -308 -357 -
Tax -11 -50 17 -50 -49 0 0 -
NP 69 310 -161 525 -435 -308 -357 -
-
NP to SH 69 310 -161 525 -435 -308 -357 -
-
Tax Rate 13.75% 13.89% - 8.70% - - - -
Total Cost 12,230 18,924 16,345 17,443 15,945 17,860 15,774 -15.59%
-
Net Worth 15,017 14,896 14,490 14,771 14,366 14,800 15,242 -0.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 15,017 14,896 14,490 14,771 14,366 14,800 15,242 -0.98%
NOSH 40,588 40,259 40,249 39,924 39,908 40,000 40,112 0.78%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.56% 1.61% -0.99% 2.92% -2.80% -1.75% -2.32% -
ROE 0.46% 2.08% -1.11% 3.55% -3.03% -2.08% -2.34% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.30 47.77 40.21 45.01 38.86 43.88 38.43 -14.64%
EPS -0.17 0.77 -0.40 1.31 -1.09 -0.77 -0.89 -66.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.36 0.37 0.36 0.37 0.38 -1.76%
Adjusted Per Share Value based on latest NOSH - 39,924
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.44 25.70 21.63 24.01 20.73 23.45 20.60 -13.95%
EPS 0.09 0.41 -0.22 0.70 -0.58 -0.41 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2007 0.1991 0.1936 0.1974 0.192 0.1978 0.2037 -0.98%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.45 0.43 0.375 0.38 0.46 0.52 0.51 -
P/RPS 1.49 0.90 0.93 0.84 1.18 1.19 1.33 7.85%
P/EPS 264.71 55.84 -93.75 28.90 -42.20 -67.53 -57.30 -
EY 0.38 1.79 -1.07 3.46 -2.37 -1.48 -1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.16 1.04 1.03 1.28 1.41 1.34 -6.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 30/05/13 28/02/13 28/11/12 29/08/12 18/05/12 -
Price 0.44 0.40 0.515 0.36 0.41 0.51 0.51 -
P/RPS 1.45 0.84 1.28 0.80 1.05 1.16 1.33 5.92%
P/EPS 258.82 51.95 -128.75 27.38 -37.61 -66.23 -57.30 -
EY 0.39 1.93 -0.78 3.65 -2.66 -1.51 -1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.08 1.43 0.97 1.14 1.38 1.34 -7.60%

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