[HWGB] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -58.57%
YoY- -10.97%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 44,063 229,197 183,377 117,444 48,278 243,567 186,300 -61.78%
PBT -7,025 -25,823 -10,833 -7,917 -5,052 -34,139 -11,245 -26.94%
Tax 0 -300 0 0 0 0 0 -
NP -7,025 -26,123 -10,833 -7,917 -5,052 -34,139 -11,245 -26.94%
-
NP to SH -6,754 -24,431 -9,496 -7,028 -4,432 -32,519 -9,029 -17.61%
-
Tax Rate - - - - - - - -
Total Cost 51,088 255,320 194,210 125,361 53,330 277,706 197,545 -59.44%
-
Net Worth 71,094 73,722 78,202 81,720 75,668 84,979 95,042 -17.61%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 71,094 73,722 78,202 81,720 75,668 84,979 95,042 -17.61%
NOSH 592,456 567,099 558,588 544,806 540,487 531,122 528,011 7.98%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -15.94% -11.40% -5.91% -6.74% -10.46% -14.02% -6.04% -
ROE -9.50% -33.14% -12.14% -8.60% -5.86% -38.27% -9.50% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.44 40.42 32.83 21.56 8.93 45.86 35.28 -64.60%
EPS -1.14 -4.31 -1.70 -1.29 -0.82 -6.12 -1.71 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.14 0.15 0.14 0.16 0.18 -23.70%
Adjusted Per Share Value based on latest NOSH - 540,833
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.44 111.51 89.21 57.14 23.49 118.50 90.64 -61.78%
EPS -3.29 -11.89 -4.62 -3.42 -2.16 -15.82 -4.39 -17.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3459 0.3587 0.3805 0.3976 0.3681 0.4134 0.4624 -17.60%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.19 0.20 0.215 0.24 0.225 0.30 0.31 -
P/RPS 2.55 0.49 0.65 1.11 2.52 0.65 0.88 103.38%
P/EPS -16.67 -4.64 -12.65 -18.60 -27.44 -4.90 -18.13 -5.44%
EY -6.00 -21.54 -7.91 -5.38 -3.64 -20.41 -5.52 5.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.54 1.54 1.60 1.61 1.88 1.72 -5.50%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 26/11/13 20/08/13 27/05/13 12/04/13 27/11/12 -
Price 0.185 0.215 0.215 0.225 0.275 0.235 0.30 -
P/RPS 2.49 0.53 0.65 1.04 3.08 0.51 0.85 104.86%
P/EPS -16.23 -4.99 -12.65 -17.44 -33.54 -3.84 -17.54 -5.04%
EY -6.16 -20.04 -7.91 -5.73 -2.98 -26.05 -5.70 5.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.65 1.54 1.50 1.96 1.47 1.67 -5.26%

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