[HWGB] QoQ Quarter Result on 2022-10-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/06/23 31/03/23 31/12/22 31/10/22 30/09/22 31/07/22 30/06/22 CAGR
Revenue 58,625 40,689 26,078 108,498 0 145,235 0 - QoQ % 44.08% 56.03% -75.96% 0.00% 0.00% 0.00% - Horiz. % 40.37% 28.02% 17.96% 74.71% 0.00% 100.00% -
PBT 2,099 -289 -4,902 2,079 0 4,497 0 - QoQ % 826.30% 94.10% -335.79% 0.00% 0.00% 0.00% - Horiz. % 46.68% -6.43% -109.01% 46.23% 0.00% 100.00% -
Tax -810 -439 -953 -652 0 -1,323 0 - QoQ % -84.51% 53.93% -46.17% 0.00% 0.00% 0.00% - Horiz. % 61.22% 33.18% 72.03% 49.28% -0.00% 100.00% -
NP 1,289 -728 -5,855 1,427 0 3,174 0 - QoQ % 277.06% 87.57% -510.30% 0.00% 0.00% 0.00% - Horiz. % 40.61% -22.94% -184.47% 44.96% 0.00% 100.00% -
NP to SH 1,289 -693 -5,854 1,428 0 3,175 0 - QoQ % 286.00% 88.16% -509.94% 0.00% 0.00% 0.00% - Horiz. % 40.60% -21.83% -184.38% 44.98% 0.00% 100.00% -
Tax Rate 38.59 % - % - % 31.36 % - % 29.42 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 131.17% 0.00% 0.00% 106.59% 0.00% 100.00% -
Total Cost 57,336 41,417 31,933 107,071 0 142,061 0 - QoQ % 38.44% 29.70% -70.18% 0.00% 0.00% 0.00% - Horiz. % 40.36% 29.15% 22.48% 75.37% 0.00% 100.00% -
Net Worth 79,509 72,883 71,968 84,694 - 76,757 - - QoQ % 9.09% 1.27% -15.03% 0.00% 0.00% 0.00% - Horiz. % 103.59% 94.95% 93.76% 110.34% 0.00% 100.00% -
Dividend 30/06/23 31/03/23 31/12/22 31/10/22 30/09/22 31/07/22 30/06/22 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 31/10/22 30/09/22 31/07/22 30/06/22 CAGR
Net Worth 79,509 72,883 71,968 84,694 - 76,757 - - QoQ % 9.09% 1.27% -15.03% 0.00% 0.00% 0.00% - Horiz. % 103.59% 94.95% 93.76% 110.34% 0.00% 100.00% -
NOSH 662,577 662,577 654,256 651,497 639,643 639,643 621,513 6.61% QoQ % 0.00% 1.27% 0.42% 1.85% 0.00% 2.92% - Horiz. % 106.61% 106.61% 105.27% 104.82% 102.92% 102.92% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 31/10/22 30/09/22 31/07/22 30/06/22 CAGR
NP Margin 2.20 % -1.79 % -22.45 % 1.32 % - % 2.19 % - % - QoQ % 222.91% 92.03% -1,800.76% 0.00% 0.00% 0.00% - Horiz. % 100.46% -81.74% -1,025.11% 60.27% 0.00% 100.00% -
ROE 1.62 % -0.95 % -8.13 % 1.69 % - % 4.14 % - % - QoQ % 270.53% 88.31% -581.07% 0.00% 0.00% 0.00% - Horiz. % 39.13% -22.95% -196.38% 40.82% 0.00% 100.00% -
Per Share 30/06/23 31/03/23 31/12/22 31/10/22 30/09/22 31/07/22 30/06/22 CAGR
RPS 8.85 6.14 3.99 16.65 - 22.71 - - QoQ % 44.14% 53.88% -76.04% 0.00% 0.00% 0.00% - Horiz. % 38.97% 27.04% 17.57% 73.32% 0.00% 100.00% -
EPS 0.19 -0.10 -0.89 0.22 0.00 0.50 0.00 - QoQ % 290.00% 88.76% -504.55% 0.00% 0.00% 0.00% - Horiz. % 38.00% -20.00% -178.00% 44.00% 0.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1200 0.1100 0.1100 0.1300 - 0.1200 - - QoQ % 9.09% 0.00% -15.38% 0.00% 0.00% 0.00% - Horiz. % 100.00% 91.67% 91.67% 108.33% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 205,547 30/06/23 31/03/23 31/12/22 31/10/22 30/09/22 31/07/22 30/06/22 CAGR
RPS 28.52 19.80 12.69 52.79 - 70.66 - - QoQ % 44.04% 56.03% -75.96% 0.00% 0.00% 0.00% - Horiz. % 40.36% 28.02% 17.96% 74.71% 0.00% 100.00% -
EPS 0.63 -0.34 -2.85 0.69 0.00 1.54 0.00 - QoQ % 285.29% 88.07% -513.04% 0.00% 0.00% 0.00% - Horiz. % 40.91% -22.08% -185.06% 44.81% 0.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3868 0.3546 0.3501 0.4120 - 0.3734 - - QoQ % 9.08% 1.29% -15.02% 0.00% 0.00% 0.00% - Horiz. % 103.59% 94.97% 93.76% 110.34% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 31/10/22 30/09/22 31/07/22 30/06/22 CAGR
Date 30/06/23 31/03/23 30/12/22 31/10/22 30/09/22 29/07/22 30/06/22 -
Price 0.0800 0.1050 0.1150 0.1200 0.1050 0.1450 0.1300 -
P/RPS 0.90 1.71 2.89 0.72 0.00 0.64 0.00 - QoQ % -47.37% -40.83% 301.39% 0.00% 0.00% 0.00% - Horiz. % 140.62% 267.19% 451.56% 112.50% 0.00% 100.00% -
P/EPS 41.12 -100.39 -12.85 54.75 0.00 29.21 0.00 - QoQ % 140.96% -681.25% -123.47% 0.00% 0.00% 0.00% - Horiz. % 140.77% -343.68% -43.99% 187.44% 0.00% 100.00% -
EY 2.43 -1.00 -7.78 1.83 0.00 3.42 0.00 - QoQ % 343.00% 87.15% -525.14% 0.00% 0.00% 0.00% - Horiz. % 71.05% -29.24% -227.49% 53.51% 0.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.67 0.95 1.05 0.92 0.00 1.21 0.00 - QoQ % -29.47% -9.52% 14.13% 0.00% 0.00% 0.00% - Horiz. % 55.37% 78.51% 86.78% 76.03% 0.00% 100.00% -
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 31/10/22 30/09/22 31/07/22 30/06/22 CAGR
Date 28/08/23 25/05/23 27/02/23 20/12/22 - 28/09/22 - -
Price 0.3000 0.0850 0.1200 0.1150 0.0000 0.1000 0.0000 -
P/RPS 3.39 1.38 3.01 0.69 0.00 0.44 0.00 - QoQ % 145.65% -54.15% 336.23% 0.00% 0.00% 0.00% - Horiz. % 770.45% 313.64% 684.09% 156.82% 0.00% 100.00% -
P/EPS 154.21 -81.27 -13.41 52.47 0.00 20.15 0.00 - QoQ % 289.75% -506.04% -125.56% 0.00% 0.00% 0.00% - Horiz. % 765.31% -403.33% -66.55% 260.40% 0.00% 100.00% -
EY 0.65 -1.23 -7.46 1.91 0.00 4.96 0.00 - QoQ % 152.85% 83.51% -490.58% 0.00% 0.00% 0.00% - Horiz. % 13.10% -24.80% -150.40% 38.51% 0.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.50 0.77 1.09 0.88 0.00 0.83 0.00 - QoQ % 224.68% -29.36% 23.86% 0.00% 0.00% 0.00% - Horiz. % 301.20% 92.77% 131.33% 106.02% 0.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment