[HWGB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -19.35%
YoY- -762.53%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 79,132 35,240 200,070 156,613 74,981 30,788 181,356 -42.50%
PBT 4,024 1,165 -70,603 -34,287 -27,840 -6,173 6,738 -29.10%
Tax -10,052 -1,160 4,021 -171 -1,031 -39 -6,609 32.28%
NP -6,028 5 -66,582 -34,458 -28,871 -6,212 129 -
-
NP to SH -6,028 5 -66,582 -34,458 -28,871 -6,212 129 -
-
Tax Rate 249.80% 99.57% - - - - 98.09% -
Total Cost 85,160 35,235 266,652 191,071 103,852 37,000 181,227 -39.58%
-
Net Worth 105,292 106,676 106,676 127,141 131,583 150,208 131,150 -13.63%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 105,292 106,676 106,676 127,141 131,583 150,208 131,150 -13.63%
NOSH 263,231 260,187 260,187 259,472 258,007 254,590 215,000 14.45%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -7.62% 0.01% -33.28% -22.00% -38.50% -20.18% 0.07% -
ROE -5.73% 0.00% -62.41% -27.10% -21.94% -4.14% 0.10% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.06 13.54 76.89 60.36 29.06 12.09 84.35 -49.76%
EPS -2.29 0.00 -25.59 -13.28 -11.19 -2.44 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.41 0.49 0.51 0.59 0.61 -24.54%
Adjusted Per Share Value based on latest NOSH - 262,300
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 38.50 17.14 97.34 76.19 36.48 14.98 88.23 -42.49%
EPS -2.93 0.00 -32.39 -16.76 -14.05 -3.02 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.519 0.519 0.6186 0.6402 0.7308 0.6381 -13.62%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.23 0.31 0.37 0.38 0.59 0.87 1.00 -
P/RPS 0.77 2.29 0.48 0.63 2.03 7.19 1.19 -25.20%
P/EPS -10.04 16,131.63 -1.45 -2.86 -5.27 -35.66 1,666.67 -
EY -9.96 0.01 -69.16 -34.95 -18.97 -2.80 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.90 0.78 1.16 1.47 1.64 -50.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 24/02/05 26/11/04 30/08/04 25/05/04 24/02/04 -
Price 0.22 0.20 0.40 0.40 0.40 0.60 1.01 -
P/RPS 0.73 1.48 0.52 0.66 1.38 4.96 1.20 -28.22%
P/EPS -9.61 10,407.50 -1.56 -3.01 -3.57 -24.59 1,683.33 -
EY -10.41 0.01 -63.98 -33.20 -27.97 -4.07 0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.49 0.98 0.82 0.78 1.02 1.66 -52.15%

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