[HWGB] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 75.34%
YoY- -233.66%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 43,892 35,240 43,457 81,632 44,193 30,788 36,885 12.30%
PBT -5,189 1,165 -36,316 -6,447 -21,667 -6,173 -5,157 0.41%
Tax -844 -1,160 4,192 860 -992 -39 85 -
NP -6,033 5 -32,124 -5,587 -22,659 -6,212 -5,072 12.27%
-
NP to SH -6,033 5 -32,124 -5,587 -22,659 -6,212 -5,072 12.27%
-
Tax Rate - 99.57% - - - - - -
Total Cost 49,925 35,235 75,581 87,219 66,852 37,000 41,957 12.30%
-
Net Worth 105,842 107,517 107,517 128,527 133,442 150,208 138,740 -16.52%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 105,842 107,517 107,517 128,527 133,442 150,208 138,740 -16.52%
NOSH 264,605 262,236 262,236 262,300 261,651 254,590 227,443 10.62%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -13.75% 0.01% -73.92% -6.84% -51.27% -20.18% -13.75% -
ROE -5.70% 0.00% -29.88% -4.35% -16.98% -4.14% -3.66% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 16.59 13.44 16.57 31.12 16.89 12.09 16.22 1.51%
EPS -2.28 0.00 -12.25 -2.13 -8.66 -2.44 -2.23 1.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.41 0.41 0.49 0.51 0.59 0.61 -24.54%
Adjusted Per Share Value based on latest NOSH - 262,300
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.35 17.14 21.14 39.71 21.50 14.98 17.94 12.31%
EPS -2.94 0.00 -15.63 -2.72 -11.02 -3.02 -2.47 12.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5149 0.5231 0.5231 0.6253 0.6492 0.7308 0.675 -16.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.23 0.31 0.37 0.38 0.59 0.87 1.00 -
P/RPS 1.39 2.31 2.23 1.22 3.49 7.19 6.17 -63.00%
P/EPS -10.09 16,258.68 -3.02 -17.84 -6.81 -35.66 -44.84 -63.03%
EY -9.91 0.01 -33.11 -5.61 -14.68 -2.80 -2.23 170.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.90 0.78 1.16 1.47 1.64 -50.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 24/02/05 26/11/04 30/08/04 25/05/04 24/02/04 -
Price 0.22 0.20 0.40 0.40 0.40 0.60 1.01 -
P/RPS 1.33 1.49 2.41 1.29 2.37 4.96 6.23 -64.31%
P/EPS -9.65 10,489.47 -3.27 -18.78 -4.62 -24.59 -45.29 -64.35%
EY -10.36 0.01 -30.63 -5.33 -21.65 -4.07 -2.21 180.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.49 0.98 0.82 0.78 1.02 1.66 -52.15%

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