[HWATAI] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Cumulative Result
Revenue	37,034	39,045	34,869	36,867	35,081	34,010	39,122	-0.90%
YoY %	-5.15%	11.98%	-5.42%	5.09%	3.15%	-13.07%	-	-
Horiz. %	94.66%	99.80%	89.13%	94.24%	89.67%	86.93%	100.00%	-
PBT	-518	922	1,288	-141	-123	526	-2,951	-25.16%
YoY %	-156.18%	-28.42%	1,013.48%	-14.63%	-123.38%	117.82%	-	-
Horiz. %	17.55%	-31.24%	-43.65%	4.78%	4.17%	-17.82%	100.00%	-
Tax	0	-233	-48	0	0	0	0	-
YoY %	0.00%	-385.42%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	485.42%	100.00%	-	-	-	-	-
NP	-518	689	1,240	-141	-123	526	-2,951	-25.16%
YoY %	-175.18%	-44.44%	979.43%	-14.63%	-123.38%	117.82%	-	-
Horiz. %	17.55%	-23.35%	-42.02%	4.78%	4.17%	-17.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-518	689	1,240	-141	-123	526	-2,951	-25.16%
YoY %	-175.18%	-44.44%	979.43%	-14.63%	-123.38%	117.82%	-	-
Horiz. %	17.55%	-23.35%	-42.02%	4.78%	4.17%	-17.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	25.27%	3.73%	-	-	0.00%	-	-
YoY %	-	577.48%	0.00%	-	-	0.00%	-	-
Horiz. %	-	677.48%	100.00%	-	-	-	-	-
Total Cost	37,552	38,356	33,629	37,008	35,204	33,484	42,073	-1.87%
YoY %	-2.10%	14.06%	-9.13%	5.12%	5.14%	-20.41%	-	-
Horiz. %	89.25%	91.17%	79.93%	87.96%	83.67%	79.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,865	17,625	16,128	14,434	15,450	14,539	30,002	-9.14%
YoY %	-4.31%	9.28%	11.74%	-6.58%	6.27%	-51.54%	-	-
Horiz. %	56.21%	58.75%	53.76%	48.11%	51.50%	48.46%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	16,865	17,625	16,128	14,434	15,450	14,539	30,002	-9.14%
YoY %	-4.31%	9.28%	11.74%	-6.58%	6.27%	-51.54%	-	-
Horiz. %	56.21%	58.75%	53.76%	48.11%	51.50%	48.46%	100.00%	-
NOSH	40,155	40,058	40,000	40,285	39,677	40,152	40,040	0.04%
YoY %	0.24%	0.14%	-0.71%	1.53%	-1.18%	0.28%	-	-
Horiz. %	100.29%	100.04%	99.90%	100.61%	99.09%	100.28%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	-1.40%	1.76%	3.56%	-0.38%	-0.35%	1.55%	-7.54%	-
YoY %	-179.55%	-50.56%	1,036.84%	-8.57%	-122.58%	120.56%	-	-
Horiz. %	18.57%	-23.34%	-47.21%	5.04%	4.64%	-20.56%	100.00%	-
ROE	-3.07%	3.91%	7.69%	-0.98%	-0.80%	3.62%	-9.84%	-
YoY %	-178.52%	-49.15%	884.69%	-22.50%	-122.10%	136.79%	-	-
Horiz. %	31.20%	-39.74%	-78.15%	9.96%	8.13%	-36.79%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	92.23	97.47	87.17	91.51	88.42	84.70	97.71	-0.95%
YoY %	-5.38%	11.82%	-4.74%	3.49%	4.39%	-13.31%	-	-
Horiz. %	94.39%	99.75%	89.21%	93.65%	90.49%	86.69%	100.00%	-
EPS	-1.29	1.72	3.10	-0.35	-0.31	1.31	-7.37	-25.19%
YoY %	-175.00%	-44.52%	985.71%	-12.90%	-123.66%	117.77%	-	-
Horiz. %	17.50%	-23.34%	-42.06%	4.75%	4.21%	-17.77%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.42	0.44	0.4032	0.3583	0.3894	0.3621	0.7493	-9.19%
YoY %	-4.55%	9.13%	12.53%	-7.99%	7.54%	-51.67%	-	-
Horiz. %	56.05%	58.72%	53.81%	47.82%	51.97%	48.33%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 41,176
RPS	49.49	52.18	46.60	49.27	46.88	45.45	52.28	-0.90%
YoY %	-5.16%	11.97%	-5.42%	5.10%	3.15%	-13.06%	-	-
Horiz. %	94.66%	99.81%	89.14%	94.24%	89.67%	86.94%	100.00%	-
EPS	-0.69	0.92	1.66	-0.19	-0.16	0.70	-3.94	-25.19%
YoY %	-175.00%	-44.58%	973.68%	-18.75%	-122.86%	117.77%	-	-
Horiz. %	17.51%	-23.35%	-42.13%	4.82%	4.06%	-17.77%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2254	0.2355	0.2155	0.1929	0.2065	0.1943	0.4009	-9.14%
YoY %	-4.29%	9.28%	11.72%	-6.59%	6.28%	-51.53%	-	-
Horiz. %	56.22%	58.74%	53.75%	48.12%	51.51%	48.47%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.56	0.46	0.52	0.41	1.22	0.70	0.74	-
P/RPS	0.61	0.47	0.60	0.45	1.38	0.83	0.76	-3.59%
YoY %	29.79%	-21.67%	33.33%	-67.39%	66.27%	9.21%	-	-
Horiz. %	80.26%	61.84%	78.95%	59.21%	181.58%	109.21%	100.00%	-
P/EPS	-43.41	26.74	16.77	-117.14	-393.55	53.44	-10.04	27.62%
YoY %	-262.34%	59.45%	114.32%	70.24%	-836.43%	632.27%	-	-
Horiz. %	432.37%	-266.33%	-167.03%	1,166.73%	3,919.82%	-532.27%	100.00%	-
EY	-2.30	3.74	5.96	-0.85	-0.25	1.87	-9.96	-21.66%
YoY %	-161.50%	-37.25%	801.18%	-240.00%	-113.37%	118.78%	-	-
Horiz. %	23.09%	-37.55%	-59.84%	8.53%	2.51%	-18.78%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.33	1.05	1.29	1.14	3.13	1.93	0.99	5.04%
YoY %	26.67%	-18.60%	13.16%	-63.58%	62.18%	94.95%	-	-
Horiz. %	134.34%	106.06%	130.30%	115.15%	316.16%	194.95%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	23/08/10	17/08/09	27/08/08	28/08/07	23/08/06	08/09/05	-
Price	0.49	0.60	0.61	0.43	1.02	0.68	0.81	-
P/RPS	0.53	0.62	0.70	0.47	1.15	0.80	0.83	-7.20%
YoY %	-14.52%	-11.43%	48.94%	-59.13%	43.75%	-3.61%	-	-
Horiz. %	63.86%	74.70%	84.34%	56.63%	138.55%	96.39%	100.00%	-
P/EPS	-37.98	34.88	19.68	-122.86	-329.03	51.91	-10.99	22.94%
YoY %	-208.89%	77.24%	116.02%	62.66%	-733.85%	572.34%	-	-
Horiz. %	345.59%	-317.38%	-179.07%	1,117.93%	2,993.90%	-472.34%	100.00%	-
EY	-2.63	2.87	5.08	-0.81	-0.30	1.93	-9.10	-18.68%
YoY %	-191.64%	-43.50%	727.16%	-170.00%	-115.54%	121.21%	-	-
Horiz. %	28.90%	-31.54%	-55.82%	8.90%	3.30%	-21.21%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.17	1.36	1.51	1.20	2.62	1.88	1.08	1.34%
YoY %	-13.97%	-9.93%	25.83%	-54.20%	39.36%	74.07%	-	-
Horiz. %	108.33%	125.93%	139.81%	111.11%	242.59%	174.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos