[HWGB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -255.94%
YoY- -1568.11%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 181,356 144,471 62,227 21,806 200,137 155,519 58,925 111.15%
PBT 6,738 11,895 5,351 -3,073 2,759 2,892 197 946.92%
Tax -6,609 -6,694 -4,330 -13 -780 -1,405 -197 933.55%
NP 129 5,201 1,021 -3,086 1,979 1,487 0 -
-
NP to SH 129 5,201 1,021 -3,086 1,979 1,487 -352 -
-
Tax Rate 98.09% 56.28% 80.92% - 28.27% 48.58% 100.00% -
Total Cost 181,227 139,270 61,206 24,892 198,158 154,032 58,925 111.05%
-
Net Worth 131,150 117,022 110,608 102,171 92,092 88,833 84,088 34.38%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 131,150 117,022 110,608 102,171 92,092 88,833 84,088 34.38%
NOSH 215,000 216,708 212,708 208,513 195,940 193,116 195,555 6.50%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.07% 3.60% 1.64% -14.15% 0.99% 0.96% 0.00% -
ROE 0.10% 4.44% 0.92% -3.02% 2.15% 1.67% -0.42% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 84.35 66.67 29.25 10.46 102.14 80.53 30.13 98.26%
EPS 0.06 2.40 0.48 -1.48 1.01 0.77 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.54 0.52 0.49 0.47 0.46 0.43 26.17%
Adjusted Per Share Value based on latest NOSH - 208,513
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 88.23 70.29 30.27 10.61 97.37 75.66 28.67 111.13%
EPS 0.06 2.53 0.50 -1.50 0.96 0.72 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6381 0.5693 0.5381 0.4971 0.448 0.4322 0.4091 34.38%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.00 0.96 0.80 0.71 0.79 0.68 0.94 -
P/RPS 1.19 1.44 2.73 6.79 0.77 0.84 3.12 -47.31%
P/EPS 1,666.67 40.00 166.67 -47.97 78.22 88.31 -522.22 -
EY 0.06 2.50 0.60 -2.08 1.28 1.13 -0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.78 1.54 1.45 1.68 1.48 2.19 -17.49%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 19/11/03 26/08/03 28/05/03 26/02/03 25/11/02 27/08/02 -
Price 1.01 0.96 1.01 0.83 0.74 0.87 0.93 -
P/RPS 1.20 1.44 3.45 7.94 0.72 1.08 3.09 -46.67%
P/EPS 1,683.33 40.00 210.42 -56.08 73.27 112.99 -516.67 -
EY 0.06 2.50 0.48 -1.78 1.36 0.89 -0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.78 1.94 1.69 1.57 1.89 2.16 -16.05%

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