[HWGB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
12-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -260.16%
YoY- -364.76%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 183,377 117,444 48,278 243,567 186,300 105,840 49,259 140.00%
PBT -10,833 -7,917 -5,052 -34,139 -11,245 -7,090 -3,984 94.69%
Tax 0 0 0 0 0 0 0 -
NP -10,833 -7,917 -5,052 -34,139 -11,245 -7,090 -3,984 94.69%
-
NP to SH -9,496 -7,028 -4,432 -32,519 -9,029 -6,333 -4,120 74.39%
-
Tax Rate - - - - - - - -
Total Cost 194,210 125,361 53,330 277,706 197,545 112,930 53,243 136.77%
-
Net Worth 78,202 81,720 75,668 84,979 95,042 83,055 100,487 -15.38%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 78,202 81,720 75,668 84,979 95,042 83,055 100,487 -15.38%
NOSH 558,588 544,806 540,487 531,122 528,011 519,098 502,439 7.31%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -5.91% -6.74% -10.46% -14.02% -6.04% -6.70% -8.09% -
ROE -12.14% -8.60% -5.86% -38.27% -9.50% -7.63% -4.10% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 32.83 21.56 8.93 45.86 35.28 20.39 9.80 123.72%
EPS -1.70 -1.29 -0.82 -6.12 -1.71 -1.22 -0.82 62.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.14 0.16 0.18 0.16 0.20 -21.14%
Adjusted Per Share Value based on latest NOSH - 542,318
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 89.21 57.14 23.49 118.50 90.64 51.49 23.96 140.03%
EPS -4.62 -3.42 -2.16 -15.82 -4.39 -3.08 -2.00 74.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3805 0.3976 0.3681 0.4134 0.4624 0.4041 0.4889 -15.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.215 0.24 0.225 0.30 0.31 0.39 0.40 -
P/RPS 0.65 1.11 2.52 0.65 0.88 1.91 4.08 -70.57%
P/EPS -12.65 -18.60 -27.44 -4.90 -18.13 -31.97 -48.78 -59.30%
EY -7.91 -5.38 -3.64 -20.41 -5.52 -3.13 -2.05 145.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.60 1.61 1.88 1.72 2.44 2.00 -15.97%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 20/08/13 27/05/13 12/04/13 27/11/12 28/08/12 22/05/12 -
Price 0.215 0.225 0.275 0.235 0.30 0.35 0.40 -
P/RPS 0.65 1.04 3.08 0.51 0.85 1.72 4.08 -70.57%
P/EPS -12.65 -17.44 -33.54 -3.84 -17.54 -28.69 -48.78 -59.30%
EY -7.91 -5.73 -2.98 -26.05 -5.70 -3.49 -2.05 145.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.50 1.96 1.47 1.67 2.19 2.00 -15.97%

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