[HWGB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 43.58%
YoY- 141.38%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 193,319 120,836 51,642 240,529 186,057 98,021 40,669 182.44%
PBT -4,078 2,038 -2,761 9,313 6,594 4,467 9,907 -
Tax -714 0 0 0 0 0 0 -
NP -4,792 2,038 -2,761 9,313 6,594 4,467 9,907 -
-
NP to SH -1,658 3,895 -2,352 9,851 6,861 4,601 9,960 -
-
Tax Rate - 0.00% - 0.00% 0.00% 0.00% 0.00% -
Total Cost 198,111 118,798 54,403 231,216 179,463 93,554 30,762 245.75%
-
Net Worth 101,322 102,011 96,847 79,164 68,250 63,347 57,939 45.10%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 101,322 102,011 96,847 79,164 68,250 63,347 57,939 45.10%
NOSH 460,555 463,690 461,176 376,973 359,214 333,405 275,900 40.67%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -2.48% 1.69% -5.35% 3.87% 3.54% 4.56% 24.36% -
ROE -1.64% 3.82% -2.43% 12.44% 10.05% 7.26% 17.19% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 41.98 26.06 11.20 63.81 51.80 29.40 14.74 100.79%
EPS -0.36 0.84 -0.51 2.61 1.91 1.38 3.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.21 0.21 0.19 0.19 0.21 3.14%
Adjusted Per Share Value based on latest NOSH - 432,812
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 94.05 58.79 25.12 117.02 90.52 47.69 19.79 182.39%
EPS -0.81 1.89 -1.14 4.79 3.34 2.24 4.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4929 0.4963 0.4712 0.3851 0.332 0.3082 0.2819 45.08%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.30 0.45 0.73 0.35 0.17 0.14 0.17 -
P/RPS 0.71 1.73 6.52 0.55 0.33 0.48 1.15 -27.47%
P/EPS -83.33 53.57 -143.14 13.39 8.90 10.14 4.71 -
EY -1.20 1.87 -0.70 7.47 11.24 9.86 21.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 2.05 3.48 1.67 0.89 0.74 0.81 41.22%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 24/08/11 24/05/11 28/02/11 22/11/10 25/08/10 26/05/10 -
Price 0.36 0.34 0.57 0.64 0.37 0.16 0.13 -
P/RPS 0.86 1.30 5.09 1.00 0.71 0.54 0.88 -1.51%
P/EPS -100.00 40.48 -111.76 24.49 19.37 11.59 3.60 -
EY -1.00 2.47 -0.89 4.08 5.16 8.63 27.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.55 2.71 3.05 1.95 0.84 0.62 91.15%

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