[HWGB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 72.35%
YoY- -52.39%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 191,027 152,233 96,253 44,063 229,197 183,377 117,444 38.18%
PBT -23,247 -11,444 -10,778 -7,025 -25,823 -10,833 -7,917 104.65%
Tax 0 0 0 0 -300 0 0 -
NP -23,247 -11,444 -10,778 -7,025 -26,123 -10,833 -7,917 104.65%
-
NP to SH -21,586 -10,390 -10,076 -6,754 -24,431 -9,496 -7,028 110.86%
-
Tax Rate - - - - - - - -
Total Cost 214,274 163,677 107,031 51,088 255,320 194,210 125,361 42.81%
-
Net Worth 53,140 64,937 65,197 71,094 73,722 78,202 81,720 -24.88%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 53,140 64,937 65,197 71,094 73,722 78,202 81,720 -24.88%
NOSH 590,445 590,340 592,705 592,456 567,099 558,588 544,806 5.49%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -12.17% -7.52% -11.20% -15.94% -11.40% -5.91% -6.74% -
ROE -40.62% -16.00% -15.45% -9.50% -33.14% -12.14% -8.60% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.35 25.79 16.24 7.44 40.42 32.83 21.56 30.96%
EPS -3.65 -1.76 -1.70 -1.14 -4.31 -1.70 -1.29 99.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.11 0.11 0.12 0.13 0.14 0.15 -28.79%
Adjusted Per Share Value based on latest NOSH - 592,456
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 92.94 74.06 46.83 21.44 111.51 89.21 57.14 38.18%
EPS -10.50 -5.05 -4.90 -3.29 -11.89 -4.62 -3.42 110.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2585 0.3159 0.3172 0.3459 0.3587 0.3805 0.3976 -24.89%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.135 0.20 0.185 0.19 0.20 0.215 0.24 -
P/RPS 0.42 0.78 1.14 2.55 0.49 0.65 1.11 -47.59%
P/EPS -3.69 -11.36 -10.88 -16.67 -4.64 -12.65 -18.60 -65.88%
EY -27.08 -8.80 -9.19 -6.00 -21.54 -7.91 -5.38 192.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.82 1.68 1.58 1.54 1.54 1.60 -4.20%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 21/08/14 22/05/14 25/02/14 26/11/13 20/08/13 -
Price 0.145 0.155 0.20 0.185 0.215 0.215 0.225 -
P/RPS 0.45 0.60 1.23 2.49 0.53 0.65 1.04 -42.70%
P/EPS -3.97 -8.81 -11.76 -16.23 -4.99 -12.65 -17.44 -62.61%
EY -25.21 -11.35 -8.50 -6.16 -20.04 -7.91 -5.73 167.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.41 1.82 1.54 1.65 1.54 1.50 4.81%

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