[HWGB] QoQ Quarter Result on 31-Dec-2001 [#4]

Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 239.08%
YoY- -20.97%
Quarter Report
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 96,594 33,145 25,780 34,861 92,912 28,367 30,135 117.24%
PBT 2,695 142 55 4,133 1,861 1,289 2,889 -4.52%
Tax -856 -142 -55 -949 -922 -474 -916 -4.41%
NP 1,839 0 0 3,184 939 815 1,973 -4.57%
-
NP to SH 1,839 -167 -185 3,184 939 815 1,973 -4.57%
-
Tax Rate 31.76% 100.00% 100.00% 22.96% 49.54% 36.77% 31.71% -
Total Cost 94,755 33,145 25,780 31,677 91,973 27,552 28,162 124.37%
-
Net Worth 91,949 79,788 73,999 60,237 26,604 20,374 18,642 189.47%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 91,949 79,788 73,999 60,237 26,604 20,374 18,642 189.47%
NOSH 199,891 185,555 184,999 172,108 156,499 156,730 155,354 18.28%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.90% 0.00% 0.00% 9.13% 1.01% 2.87% 6.55% -
ROE 2.00% -0.21% -0.25% 5.29% 3.53% 4.00% 10.58% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 48.32 17.86 13.94 20.26 59.37 18.10 19.40 83.64%
EPS 0.92 -0.09 -0.10 1.85 0.60 0.52 1.27 -19.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.43 0.40 0.35 0.17 0.13 0.12 144.73%
Adjusted Per Share Value based on latest NOSH - 172,108
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 46.99 16.13 12.54 16.96 45.20 13.80 14.66 117.24%
EPS 0.89 -0.08 -0.09 1.55 0.46 0.40 0.96 -4.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4473 0.3882 0.36 0.2931 0.1294 0.0991 0.0907 189.44%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 03/09/01 29/06/01 30/03/01 -
Price 0.68 0.94 1.21 1.14 2.19 0.80 0.57 -
P/RPS 1.41 5.26 8.68 5.63 3.69 4.42 2.94 -38.70%
P/EPS 73.91 -1,044.44 -1,210.00 61.62 365.00 153.85 44.88 39.41%
EY 1.35 -0.10 -0.08 1.62 0.27 0.65 2.23 -28.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.19 3.03 3.26 12.88 6.15 4.75 -54.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 27/08/02 30/05/02 25/02/02 03/09/01 22/08/01 23/05/01 -
Price 0.87 0.93 1.00 1.16 2.19 0.86 1.07 -
P/RPS 1.80 5.21 7.18 5.73 3.69 4.75 5.52 -52.59%
P/EPS 94.57 -1,033.33 -1,000.00 62.70 365.00 165.38 84.25 8.00%
EY 1.06 -0.10 -0.10 1.59 0.27 0.60 1.19 -7.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.16 2.50 3.31 12.88 6.62 8.92 -64.42%

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