[HWGB] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -195.5%
YoY- -123.61%
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 249,359 257,758 241,672 206,568 240,529 248,076 196,042 17.34%
PBT -11,240 -5,437 4,076 -11,044 9,313 8,792 8,934 -
Tax -125 -952 0 0 0 0 0 -
NP -11,365 -6,389 4,076 -11,044 9,313 8,792 8,934 -
-
NP to SH -6,997 -2,210 7,790 -9,408 9,851 9,148 9,202 -
-
Tax Rate - - 0.00% - 0.00% 0.00% 0.00% -
Total Cost 260,724 264,147 237,596 217,612 231,216 239,284 187,108 24.67%
-
Net Worth 89,223 101,322 102,011 96,847 79,164 68,250 63,347 25.57%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 89,223 101,322 102,011 96,847 79,164 68,250 63,347 25.57%
NOSH 469,597 460,555 463,690 461,176 376,973 359,214 333,405 25.57%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -4.56% -2.48% 1.69% -5.35% 3.87% 3.54% 4.56% -
ROE -7.84% -2.18% 7.64% -9.71% 12.44% 13.40% 14.53% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 53.10 55.97 52.12 44.79 63.81 69.06 58.80 -6.55%
EPS -1.49 -0.48 1.68 -2.04 2.61 2.55 2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.22 0.22 0.21 0.21 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 461,176
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 121.31 125.40 117.58 100.50 117.02 120.69 95.38 17.33%
EPS -3.40 -1.08 3.79 -4.58 4.79 4.45 4.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4341 0.4929 0.4963 0.4712 0.3851 0.332 0.3082 25.57%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.34 0.30 0.45 0.73 0.35 0.17 0.14 -
P/RPS 0.64 0.54 0.86 1.63 0.55 0.25 0.24 91.95%
P/EPS -22.82 -62.50 26.79 -35.78 13.39 6.68 5.07 -
EY -4.38 -1.60 3.73 -2.79 7.47 14.98 19.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.36 2.05 3.48 1.67 0.89 0.74 79.90%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 24/08/11 24/05/11 28/02/11 22/11/10 25/08/10 -
Price 0.41 0.36 0.34 0.57 0.64 0.37 0.16 -
P/RPS 0.77 0.64 0.65 1.27 1.00 0.54 0.27 100.71%
P/EPS -27.52 -75.00 20.24 -27.94 24.49 14.53 5.80 -
EY -3.63 -1.33 4.94 -3.58 4.08 6.88 17.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.64 1.55 2.71 3.05 1.95 0.84 87.37%

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