[HWGB] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
29-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 33.68%
YoY- -94.49%
Quarter Report
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 58,925 25,780 186,275 151,414 58,502 30,135 106,436 -32.65%
PBT 197 55 10,172 6,039 4,178 2,889 72,462 -98.07%
Tax -197 -55 -3,261 -2,312 -1,390 -916 -750 -59.08%
NP 0 0 6,911 3,727 2,788 1,973 71,712 -
-
NP to SH -352 -185 6,911 3,727 2,788 1,973 71,712 -
-
Tax Rate 100.00% 100.00% 32.06% 38.28% 33.27% 31.71% 1.04% -
Total Cost 58,925 25,780 179,364 147,687 55,714 28,162 34,724 42.40%
-
Net Worth 84,088 73,999 56,121 26,510 20,248 18,642 5,410 525.95%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 84,088 73,999 56,121 26,510 20,248 18,642 5,410 525.95%
NOSH 195,555 184,999 160,348 155,941 155,754 155,354 60,115 120.02%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 0.00% 3.71% 2.46% 4.77% 6.55% 67.38% -
ROE -0.42% -0.25% 12.31% 14.06% 13.77% 10.58% 1,325.44% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 30.13 13.94 116.17 97.10 37.56 19.40 177.05 -69.39%
EPS -0.18 -0.10 4.31 2.39 1.79 1.27 119.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.40 0.35 0.17 0.13 0.12 0.09 184.48%
Adjusted Per Share Value based on latest NOSH - 156,499
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 28.67 12.54 90.62 73.66 28.46 14.66 51.78 -32.64%
EPS -0.17 -0.09 3.36 1.81 1.36 0.96 34.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4091 0.36 0.273 0.129 0.0985 0.0907 0.0263 526.27%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 03/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.94 1.21 1.14 2.19 0.80 0.57 0.77 -
P/RPS 3.12 8.68 0.98 2.26 2.13 2.94 0.43 276.15%
P/EPS -522.22 -1,210.00 26.45 91.63 44.69 44.88 0.65 -
EY -0.19 -0.08 3.78 1.09 2.24 2.23 154.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 3.03 3.26 12.88 6.15 4.75 8.56 -59.79%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 30/05/02 25/02/02 03/09/01 22/08/01 23/05/01 21/02/01 -
Price 0.93 1.00 1.16 2.19 0.86 1.07 0.71 -
P/RPS 3.09 7.18 1.00 2.26 2.29 5.52 0.40 292.24%
P/EPS -516.67 -1,000.00 26.91 91.63 48.04 84.25 0.60 -
EY -0.19 -0.10 3.72 1.09 2.08 1.19 168.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.50 3.31 12.88 6.62 8.92 7.89 -57.93%

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