[HWGB] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -19362.02%
YoY- -101.3%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 200,070 208,817 149,962 123,152 181,356 192,628 124,454 37.03%
PBT -70,603 -45,716 -55,680 -24,692 6,738 15,860 10,702 -
Tax 4,021 -228 -2,062 -156 -6,609 -8,925 -8,660 -
NP -66,582 -45,944 -57,742 -24,848 129 6,934 2,042 -
-
NP to SH -66,582 -45,944 -57,742 -24,848 129 6,934 2,042 -
-
Tax Rate - - - - 98.09% 56.27% 80.92% -
Total Cost 266,652 254,761 207,704 148,000 181,227 185,693 122,412 67.64%
-
Net Worth 106,676 127,141 131,583 150,208 131,150 117,022 110,608 -2.37%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 106,676 127,141 131,583 150,208 131,150 117,022 110,608 -2.37%
NOSH 260,187 259,472 258,007 254,590 215,000 216,708 212,708 14.30%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -33.28% -22.00% -38.50% -20.18% 0.07% 3.60% 1.64% -
ROE -62.41% -36.14% -43.88% -16.54% 0.10% 5.93% 1.85% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 76.89 80.48 58.12 48.37 84.35 88.89 58.51 19.87%
EPS -25.59 -17.71 -22.38 -9.76 0.06 3.20 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.49 0.51 0.59 0.61 0.54 0.52 -14.59%
Adjusted Per Share Value based on latest NOSH - 254,590
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 97.34 101.59 72.96 59.91 88.23 93.71 60.55 37.03%
EPS -32.39 -22.35 -28.09 -12.09 0.06 3.37 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.519 0.6186 0.6402 0.7308 0.6381 0.5693 0.5381 -2.36%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.37 0.38 0.59 0.87 1.00 0.96 0.80 -
P/RPS 0.48 0.47 1.02 1.80 1.19 1.08 1.37 -50.14%
P/EPS -1.45 -2.15 -2.64 -8.91 1,666.67 30.00 83.33 -
EY -69.16 -46.60 -37.93 -11.22 0.06 3.33 1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.78 1.16 1.47 1.64 1.78 1.54 -29.98%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 26/11/04 30/08/04 25/05/04 24/02/04 19/11/03 26/08/03 -
Price 0.40 0.40 0.40 0.60 1.01 0.96 1.01 -
P/RPS 0.52 0.50 0.69 1.24 1.20 1.08 1.73 -54.96%
P/EPS -1.56 -2.26 -1.79 -6.15 1,683.33 30.00 105.21 -
EY -63.98 -44.27 -55.95 -16.27 0.06 3.33 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.82 0.78 1.02 1.66 1.78 1.94 -36.44%

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