[HWGB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 409.4%
YoY- 249.76%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 74,981 30,788 181,356 144,471 62,227 21,806 200,137 -48.06%
PBT -27,840 -6,173 6,738 11,895 5,351 -3,073 2,759 -
Tax -1,031 -39 -6,609 -6,694 -4,330 -13 -780 20.46%
NP -28,871 -6,212 129 5,201 1,021 -3,086 1,979 -
-
NP to SH -28,871 -6,212 129 5,201 1,021 -3,086 1,979 -
-
Tax Rate - - 98.09% 56.28% 80.92% - 28.27% -
Total Cost 103,852 37,000 181,227 139,270 61,206 24,892 198,158 -35.02%
-
Net Worth 131,583 150,208 131,150 117,022 110,608 102,171 92,092 26.88%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 131,583 150,208 131,150 117,022 110,608 102,171 92,092 26.88%
NOSH 258,007 254,590 215,000 216,708 212,708 208,513 195,940 20.15%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -38.50% -20.18% 0.07% 3.60% 1.64% -14.15% 0.99% -
ROE -21.94% -4.14% 0.10% 4.44% 0.92% -3.02% 2.15% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 29.06 12.09 84.35 66.67 29.25 10.46 102.14 -56.77%
EPS -11.19 -2.44 0.06 2.40 0.48 -1.48 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.59 0.61 0.54 0.52 0.49 0.47 5.60%
Adjusted Per Share Value based on latest NOSH - 222,340
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 36.48 14.98 88.23 70.29 30.27 10.61 97.37 -48.06%
EPS -14.05 -3.02 0.06 2.53 0.50 -1.50 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6402 0.7308 0.6381 0.5693 0.5381 0.4971 0.448 26.89%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.59 0.87 1.00 0.96 0.80 0.71 0.79 -
P/RPS 2.03 7.19 1.19 1.44 2.73 6.79 0.77 90.95%
P/EPS -5.27 -35.66 1,666.67 40.00 166.67 -47.97 78.22 -
EY -18.97 -2.80 0.06 2.50 0.60 -2.08 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.47 1.64 1.78 1.54 1.45 1.68 -21.89%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 25/05/04 24/02/04 19/11/03 26/08/03 28/05/03 26/02/03 -
Price 0.40 0.60 1.01 0.96 1.01 0.83 0.74 -
P/RPS 1.38 4.96 1.20 1.44 3.45 7.94 0.72 54.36%
P/EPS -3.57 -24.59 1,683.33 40.00 210.42 -56.08 73.27 -
EY -27.97 -4.07 0.06 2.50 0.48 -1.78 1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.02 1.66 1.78 1.94 1.69 1.57 -37.29%

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