[HWATAI] QoQ TTM Result on 31-Mar-2024 [#1]

Announcement Date
30-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 25.7%
YoY- 12.73%
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 91,230 86,291 80,753 77,975 75,208 76,618 76,256 12.70%
PBT -2,201 -5,241 -7,112 -7,740 -7,324 -6,078 -5,864 -47.99%
Tax -43 -43 0 30 30 30 30 -
NP -2,244 -5,284 -7,112 -7,710 -7,294 -6,048 -5,834 -47.14%
-
NP to SH -2,244 -5,285 -7,113 -7,708 -7,303 -6,056 -5,842 -47.18%
-
Tax Rate - - - - - - - -
Total Cost 93,474 91,575 87,865 85,685 82,502 82,666 82,090 9.05%
-
Net Worth 27,411 27,119 26,655 27,688 29,648 32,395 15,827 44.26%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 27,411 27,119 26,655 27,688 29,648 32,395 15,827 44.26%
NOSH 74,833 74,833 74,833 74,833 74,833 74,833 74,833 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -2.46% -6.12% -8.81% -9.89% -9.70% -7.89% -7.65% -
ROE -8.19% -19.49% -26.68% -27.84% -24.63% -18.69% -36.91% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 121.91 115.31 107.91 104.20 100.50 102.38 101.90 12.70%
EPS -3.00 -7.06 -9.51 -10.30 -9.76 -8.09 -7.81 -47.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3663 0.3624 0.3562 0.37 0.3962 0.4329 0.2115 44.26%
Adjusted Per Share Value based on latest NOSH - 74,833
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 121.91 115.31 107.91 104.20 100.50 102.38 101.90 12.70%
EPS -3.00 -7.06 -9.51 -10.30 -9.76 -8.09 -7.81 -47.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3663 0.3624 0.3562 0.37 0.3962 0.4329 0.2115 44.26%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.595 0.52 0.53 0.445 0.46 0.51 0.565 -
P/RPS 0.49 0.45 0.49 0.43 0.46 0.50 0.55 -7.41%
P/EPS -19.84 -7.36 -5.58 -4.32 -4.71 -6.30 -7.24 95.94%
EY -5.04 -13.58 -17.93 -23.15 -21.22 -15.87 -13.82 -48.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.43 1.49 1.20 1.16 1.18 2.67 -28.35%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 20/08/24 30/05/24 21/02/24 29/11/23 28/08/23 29/05/23 27/02/23 -
Price 0.58 0.585 0.525 0.54 0.475 0.495 0.55 -
P/RPS 0.48 0.51 0.49 0.52 0.47 0.48 0.54 -7.55%
P/EPS -19.34 -8.28 -5.52 -5.24 -4.87 -6.12 -7.05 96.08%
EY -5.17 -12.07 -18.11 -19.07 -20.55 -16.35 -14.19 -49.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.61 1.47 1.46 1.20 1.14 2.60 -28.27%

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