[HWATAI] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -86.27%
YoY- -28.38%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 32,871 30,573 35,418 32,969 37,034 39,045 34,869 -0.97%
PBT -473 -1,555 182 -665 -518 922 1,288 -
Tax 0 0 -33 0 0 -233 -48 -
NP -473 -1,555 149 -665 -518 689 1,240 -
-
NP to SH -470 -1,554 149 -665 -518 689 1,240 -
-
Tax Rate - - 18.13% - - 25.27% 3.73% -
Total Cost 33,344 32,128 35,269 33,634 37,552 38,356 33,629 -0.14%
-
Net Worth 26,939 13,617 14,899 14,822 16,865 17,625 16,128 8.92%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 26,939 13,617 14,899 14,822 16,865 17,625 16,128 8.92%
NOSH 74,833 40,051 40,270 40,060 40,155 40,058 40,000 10.99%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -1.44% -5.09% 0.42% -2.02% -1.40% 1.76% 3.56% -
ROE -1.74% -11.41% 1.00% -4.49% -3.07% 3.91% 7.69% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 43.93 76.33 87.95 82.30 92.23 97.47 87.17 -10.78%
EPS -0.63 -3.88 0.37 -1.66 -1.29 1.72 3.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.37 0.37 0.42 0.44 0.4032 -1.87%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 43.93 40.85 47.33 44.06 49.49 52.18 46.60 -0.97%
EPS -0.63 -2.08 0.20 -0.89 -0.69 0.92 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.182 0.1991 0.1981 0.2254 0.2355 0.2155 8.92%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.415 0.48 0.43 0.52 0.56 0.46 0.52 -
P/RPS 0.94 0.63 0.49 0.63 0.61 0.47 0.60 7.76%
P/EPS -66.08 -12.37 116.22 -31.33 -43.41 26.74 16.77 -
EY -1.51 -8.08 0.86 -3.19 -2.30 3.74 5.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.41 1.16 1.41 1.33 1.05 1.29 -1.89%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 28/08/14 28/08/13 29/08/12 23/08/11 23/08/10 17/08/09 -
Price 0.40 0.515 0.40 0.51 0.49 0.60 0.61 -
P/RPS 0.91 0.67 0.45 0.62 0.53 0.62 0.70 4.46%
P/EPS -63.69 -13.27 108.11 -30.72 -37.98 34.88 19.68 -
EY -1.57 -7.53 0.93 -3.25 -2.63 2.87 5.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.51 1.08 1.38 1.17 1.36 1.51 -4.99%

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