[HWGB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 9.92%
YoY- -5.17%
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 192,506 176,252 229,197 244,502 234,888 193,112 243,567 -14.55%
PBT -21,556 -28,100 -25,823 -14,444 -15,834 -20,208 -34,139 -26.46%
Tax 0 0 -300 0 0 0 0 -
NP -21,556 -28,100 -26,123 -14,444 -15,834 -20,208 -34,139 -26.46%
-
NP to SH -20,152 -27,016 -24,431 -12,661 -14,056 -17,728 -32,519 -27.37%
-
Tax Rate - - - - - - - -
Total Cost 214,062 204,352 255,320 258,946 250,722 213,320 277,706 -15.97%
-
Net Worth 65,197 71,094 73,722 78,202 81,720 75,668 84,979 -16.23%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 65,197 71,094 73,722 78,202 81,720 75,668 84,979 -16.23%
NOSH 592,705 592,456 567,099 558,588 544,806 540,487 531,122 7.60%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -11.20% -15.94% -11.40% -5.91% -6.74% -10.46% -14.02% -
ROE -30.91% -38.00% -33.14% -16.19% -17.20% -23.43% -38.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.48 29.75 40.42 43.77 43.11 35.73 45.86 -20.59%
EPS -3.40 -4.56 -4.31 -2.27 -2.58 -3.28 -6.12 -32.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.13 0.14 0.15 0.14 0.16 -22.15%
Adjusted Per Share Value based on latest NOSH - 560,909
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 93.66 85.75 111.51 118.95 114.27 93.95 118.50 -14.55%
EPS -9.80 -13.14 -11.89 -6.16 -6.84 -8.62 -15.82 -27.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3172 0.3459 0.3587 0.3805 0.3976 0.3681 0.4134 -16.22%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.185 0.19 0.20 0.215 0.24 0.225 0.30 -
P/RPS 0.57 0.64 0.49 0.49 0.56 0.63 0.65 -8.40%
P/EPS -5.44 -4.17 -4.64 -9.49 -9.30 -6.86 -4.90 7.23%
EY -18.38 -24.00 -21.54 -10.54 -10.75 -14.58 -20.41 -6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.58 1.54 1.54 1.60 1.61 1.88 -7.24%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 25/02/14 26/11/13 20/08/13 27/05/13 12/04/13 -
Price 0.20 0.185 0.215 0.215 0.225 0.275 0.235 -
P/RPS 0.62 0.62 0.53 0.49 0.52 0.77 0.51 13.94%
P/EPS -5.88 -4.06 -4.99 -9.49 -8.72 -8.38 -3.84 32.95%
EY -17.00 -24.65 -20.04 -10.54 -11.47 -11.93 -26.05 -24.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.54 1.65 1.54 1.50 1.96 1.47 15.34%

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