[HWGB] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 116.54%
YoY- 390.06%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 123,152 181,356 192,628 124,454 87,224 200,137 207,358 -29.32%
PBT -24,692 6,738 15,860 10,702 -12,292 2,759 3,856 -
Tax -156 -6,609 -8,925 -8,660 -52 -780 -1,873 -80.89%
NP -24,848 129 6,934 2,042 -12,344 1,979 1,982 -
-
NP to SH -24,848 129 6,934 2,042 -12,344 1,979 1,982 -
-
Tax Rate - 98.09% 56.27% 80.92% - 28.27% 48.57% -
Total Cost 148,000 181,227 185,693 122,412 99,568 198,158 205,376 -19.60%
-
Net Worth 150,208 131,150 117,022 110,608 102,171 92,092 88,833 41.88%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 150,208 131,150 117,022 110,608 102,171 92,092 88,833 41.88%
NOSH 254,590 215,000 216,708 212,708 208,513 195,940 193,116 20.21%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -20.18% 0.07% 3.60% 1.64% -14.15% 0.99% 0.96% -
ROE -16.54% 0.10% 5.93% 1.85% -12.08% 2.15% 2.23% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 48.37 84.35 88.89 58.51 41.83 102.14 107.37 -41.20%
EPS -9.76 0.06 3.20 0.96 -5.92 1.01 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.61 0.54 0.52 0.49 0.47 0.46 18.03%
Adjusted Per Share Value based on latest NOSH - 218,457
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 59.91 88.23 93.71 60.55 42.44 97.37 100.88 -29.32%
EPS -12.09 0.06 3.37 0.99 -6.01 0.96 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7308 0.6381 0.5693 0.5381 0.4971 0.448 0.4322 41.88%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.87 1.00 0.96 0.80 0.71 0.79 0.68 -
P/RPS 1.80 1.19 1.08 1.37 1.70 0.77 0.63 101.22%
P/EPS -8.91 1,666.67 30.00 83.33 -11.99 78.22 66.23 -
EY -11.22 0.06 3.33 1.20 -8.34 1.28 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.64 1.78 1.54 1.45 1.68 1.48 -0.45%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 24/02/04 19/11/03 26/08/03 28/05/03 26/02/03 25/11/02 -
Price 0.60 1.01 0.96 1.01 0.83 0.74 0.87 -
P/RPS 1.24 1.20 1.08 1.73 1.98 0.72 0.81 32.79%
P/EPS -6.15 1,683.33 30.00 105.21 -14.02 73.27 84.74 -
EY -16.27 0.06 3.33 0.95 -7.13 1.36 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.66 1.78 1.94 1.69 1.57 1.89 -33.68%

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