[HWGB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 83.79%
YoY- 48.19%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 188,731 147,307 93,873 49,033 191,027 152,233 96,253 56.46%
PBT -20,247 -13,787 -9,923 -4,161 -23,247 -11,444 -10,778 52.07%
Tax 51 -16 -4 0 0 0 0 -
NP -20,196 -13,803 -9,927 -4,161 -23,247 -11,444 -10,778 51.81%
-
NP to SH -16,303 -11,841 -8,450 -3,499 -21,586 -10,390 -10,076 37.70%
-
Tax Rate - - - - - - - -
Total Cost 208,927 161,110 103,800 53,194 214,274 163,677 107,031 56.00%
-
Net Worth 36,095 42,074 47,943 53,374 53,140 64,937 65,197 -32.50%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 36,095 42,074 47,943 53,374 53,140 64,937 65,197 -32.50%
NOSH 601,586 601,065 599,290 593,050 590,445 590,340 592,705 0.99%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -10.70% -9.37% -10.57% -8.49% -12.17% -7.52% -11.20% -
ROE -45.17% -28.14% -17.63% -6.56% -40.62% -16.00% -15.45% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 31.37 24.51 15.66 8.27 32.35 25.79 16.24 54.91%
EPS -2.71 -1.97 -1.41 -0.59 -3.65 -1.76 -1.70 36.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.08 0.09 0.09 0.11 0.11 -33.16%
Adjusted Per Share Value based on latest NOSH - 593,050
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 91.82 71.67 45.67 23.85 92.94 74.06 46.83 56.46%
EPS -7.93 -5.76 -4.11 -1.70 -10.50 -5.05 -4.90 37.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.2047 0.2332 0.2597 0.2585 0.3159 0.3172 -32.50%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.095 0.07 0.12 0.14 0.135 0.20 0.185 -
P/RPS 0.30 0.29 0.77 1.69 0.42 0.78 1.14 -58.83%
P/EPS -3.51 -3.55 -8.51 -23.73 -3.69 -11.36 -10.88 -52.86%
EY -28.53 -28.14 -11.75 -4.21 -27.08 -8.80 -9.19 112.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.00 1.50 1.56 1.50 1.82 1.68 -3.99%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 20/08/15 27/05/15 25/02/15 27/11/14 21/08/14 -
Price 0.075 0.095 0.075 0.13 0.145 0.155 0.20 -
P/RPS 0.24 0.39 0.48 1.57 0.45 0.60 1.23 -66.25%
P/EPS -2.77 -4.82 -5.32 -22.03 -3.97 -8.81 -11.76 -61.75%
EY -36.13 -20.74 -18.80 -4.54 -25.21 -11.35 -8.50 161.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.36 0.94 1.44 1.61 1.41 1.82 -22.10%

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