[HWGB] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -723.75%
YoY- -1568.11%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 181,356 192,628 124,454 87,224 200,137 207,358 117,850 33.18%
PBT 6,738 15,860 10,702 -12,292 2,759 3,856 394 560.35%
Tax -6,609 -8,925 -8,660 -52 -780 -1,873 -394 551.92%
NP 129 6,934 2,042 -12,344 1,979 1,982 0 -
-
NP to SH 129 6,934 2,042 -12,344 1,979 1,982 -704 -
-
Tax Rate 98.09% 56.27% 80.92% - 28.27% 48.57% 100.00% -
Total Cost 181,227 185,693 122,412 99,568 198,158 205,376 117,850 33.12%
-
Net Worth 131,150 117,022 110,608 102,171 92,092 88,833 84,088 34.38%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 131,150 117,022 110,608 102,171 92,092 88,833 84,088 34.38%
NOSH 215,000 216,708 212,708 208,513 195,940 193,116 195,555 6.50%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.07% 3.60% 1.64% -14.15% 0.99% 0.96% 0.00% -
ROE 0.10% 5.93% 1.85% -12.08% 2.15% 2.23% -0.84% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 84.35 88.89 58.51 41.83 102.14 107.37 60.26 25.05%
EPS 0.06 3.20 0.96 -5.92 1.01 1.03 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.54 0.52 0.49 0.47 0.46 0.43 26.17%
Adjusted Per Share Value based on latest NOSH - 208,513
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 88.23 93.71 60.55 42.44 97.37 100.88 57.33 33.19%
EPS 0.06 3.37 0.99 -6.01 0.96 0.96 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6381 0.5693 0.5381 0.4971 0.448 0.4322 0.4091 34.38%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.00 0.96 0.80 0.71 0.79 0.68 0.94 -
P/RPS 1.19 1.08 1.37 1.70 0.77 0.63 1.56 -16.47%
P/EPS 1,666.67 30.00 83.33 -11.99 78.22 66.23 -261.11 -
EY 0.06 3.33 1.20 -8.34 1.28 1.51 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.78 1.54 1.45 1.68 1.48 2.19 -17.49%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 19/11/03 26/08/03 28/05/03 26/02/03 25/11/02 27/08/02 -
Price 1.01 0.96 1.01 0.83 0.74 0.87 0.93 -
P/RPS 1.20 1.08 1.73 1.98 0.72 0.81 1.54 -15.28%
P/EPS 1,683.33 30.00 105.21 -14.02 73.27 84.74 -258.33 -
EY 0.06 3.33 0.95 -7.13 1.36 1.18 -0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.78 1.94 1.69 1.57 1.89 2.16 -16.05%

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