[HWGB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -46.13%
YoY- -3592.59%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 144,043 109,841 58,605 21,865 220,788 170,479 76,411 52.42%
PBT -25,480 -13,993 -11,092 -6,050 -7,675 -1,839 64 -
Tax 1,497 0 0 353 1,666 -747 -594 -
NP -23,983 -13,993 -11,092 -5,697 -6,009 -2,586 -530 1161.06%
-
NP to SH -23,807 -13,864 -11,013 -5,658 -3,872 -1,629 163 -
-
Tax Rate - - - - - - 928.12% -
Total Cost 168,026 123,834 69,697 27,562 226,797 173,065 76,941 68.08%
-
Net Worth 46,890 58,432 60,447 66,228 62,228 63,464 62,483 -17.37%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 46,890 58,432 60,447 66,228 62,228 63,464 62,483 -17.37%
NOSH 275,823 275,626 276,015 275,951 276,571 275,932 271,666 1.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -16.65% -12.74% -18.93% -26.06% -2.72% -1.52% -0.69% -
ROE -50.77% -23.73% -18.22% -8.54% -6.22% -2.57% 0.26% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.22 39.85 21.23 7.92 79.83 61.78 28.13 50.87%
EPS -8.63 -5.03 -3.99 -2.05 -1.40 -0.59 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.212 0.219 0.24 0.225 0.23 0.23 -18.20%
Adjusted Per Share Value based on latest NOSH - 275,951
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 70.08 53.44 28.51 10.64 107.41 82.94 37.17 52.44%
EPS -11.58 -6.74 -5.36 -2.75 -1.88 -0.79 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2281 0.2843 0.2941 0.3222 0.3027 0.3088 0.304 -17.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.19 0.23 0.23 0.16 0.21 0.26 0.25 -
P/RPS 0.36 0.58 1.08 2.02 0.26 0.42 0.89 -45.21%
P/EPS -2.20 -4.57 -5.76 -7.80 -15.00 -44.04 416.67 -
EY -45.43 -21.87 -17.35 -12.81 -6.67 -2.27 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.08 1.05 0.67 0.93 1.13 1.09 1.82%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 27/08/09 29/05/09 27/02/09 24/11/08 14/08/08 -
Price 0.20 0.20 0.25 0.25 0.18 0.22 0.25 -
P/RPS 0.38 0.50 1.18 3.16 0.23 0.36 0.89 -43.21%
P/EPS -2.32 -3.98 -6.27 -12.19 -12.86 -37.27 416.67 -
EY -43.16 -25.15 -15.96 -8.20 -7.78 -2.68 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.94 1.14 1.04 0.80 0.96 1.09 5.41%

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