[HWGB] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 20.43%
YoY- -762.53%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 158,264 140,960 200,070 208,817 149,962 123,152 181,356 -8.68%
PBT 8,048 4,660 -70,603 -45,716 -55,680 -24,692 6,738 12.58%
Tax -20,104 -4,640 4,021 -228 -2,062 -156 -6,609 110.08%
NP -12,056 20 -66,582 -45,944 -57,742 -24,848 129 -
-
NP to SH -12,056 20 -66,582 -45,944 -57,742 -24,848 129 -
-
Tax Rate 249.80% 99.57% - - - - 98.09% -
Total Cost 170,320 140,940 266,652 254,761 207,704 148,000 181,227 -4.05%
-
Net Worth 105,292 106,676 106,676 127,141 131,583 150,208 131,150 -13.63%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 105,292 106,676 106,676 127,141 131,583 150,208 131,150 -13.63%
NOSH 263,231 260,187 260,187 259,472 258,007 254,590 215,000 14.45%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -7.62% 0.01% -33.28% -22.00% -38.50% -20.18% 0.07% -
ROE -11.45% 0.02% -62.41% -36.14% -43.88% -16.54% 0.10% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 60.12 54.18 76.89 80.48 58.12 48.37 84.35 -20.22%
EPS -4.58 0.00 -25.59 -17.71 -22.38 -9.76 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.41 0.49 0.51 0.59 0.61 -24.54%
Adjusted Per Share Value based on latest NOSH - 262,300
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 77.00 68.58 97.34 101.59 72.96 59.91 88.23 -8.68%
EPS -5.87 0.01 -32.39 -22.35 -28.09 -12.09 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.519 0.519 0.6186 0.6402 0.7308 0.6381 -13.62%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.23 0.31 0.37 0.38 0.59 0.87 1.00 -
P/RPS 0.38 0.57 0.48 0.47 1.02 1.80 1.19 -53.31%
P/EPS -5.02 4,032.91 -1.45 -2.15 -2.64 -8.91 1,666.67 -
EY -19.91 0.02 -69.16 -46.60 -37.93 -11.22 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.90 0.78 1.16 1.47 1.64 -50.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 24/02/05 26/11/04 30/08/04 25/05/04 24/02/04 -
Price 0.22 0.20 0.40 0.40 0.40 0.60 1.01 -
P/RPS 0.37 0.37 0.52 0.50 0.69 1.24 1.20 -54.39%
P/EPS -4.80 2,601.88 -1.56 -2.26 -1.79 -6.15 1,683.33 -
EY -20.82 0.04 -63.98 -44.27 -55.95 -16.27 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.49 0.98 0.82 0.78 1.02 1.66 -52.15%

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