[HWGB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 100.02%
YoY- 100.08%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 38,327 71,689 43,892 35,240 43,457 81,632 44,193 -9.03%
PBT -35,123 -3,118 -5,189 1,165 -36,316 -6,447 -21,667 37.87%
Tax -1,469 -270 -844 -1,160 4,192 860 -992 29.82%
NP -36,592 -3,388 -6,033 5 -32,124 -5,587 -22,659 37.52%
-
NP to SH -36,592 -3,388 -6,033 5 -32,124 -5,587 -22,659 37.52%
-
Tax Rate - - - 99.57% - - - -
Total Cost 74,919 75,077 49,925 35,235 75,581 87,219 66,852 7.86%
-
Net Worth 82,724 111,168 105,842 107,517 107,517 128,527 133,442 -27.23%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 82,724 111,168 105,842 107,517 107,517 128,527 133,442 -27.23%
NOSH 275,749 264,687 264,605 262,236 262,236 262,300 261,651 3.55%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -95.47% -4.73% -13.75% 0.01% -73.92% -6.84% -51.27% -
ROE -44.23% -3.05% -5.70% 0.00% -29.88% -4.35% -16.98% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.90 27.08 16.59 13.44 16.57 31.12 16.89 -12.14%
EPS -13.27 -1.28 -2.28 0.00 -12.25 -2.13 -8.66 32.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.42 0.40 0.41 0.41 0.49 0.51 -29.72%
Adjusted Per Share Value based on latest NOSH - 262,236
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.65 34.88 21.35 17.14 21.14 39.71 21.50 -9.02%
EPS -17.80 -1.65 -2.94 0.00 -15.63 -2.72 -11.02 37.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4025 0.5408 0.5149 0.5231 0.5231 0.6253 0.6492 -27.22%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.16 0.20 0.23 0.31 0.37 0.38 0.59 -
P/RPS 1.15 0.74 1.39 2.31 2.23 1.22 3.49 -52.19%
P/EPS -1.21 -15.63 -10.09 16,258.68 -3.02 -17.84 -6.81 -68.29%
EY -82.94 -6.40 -9.91 0.01 -33.11 -5.61 -14.68 216.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.58 0.76 0.90 0.78 1.16 -40.59%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 29/08/05 25/05/05 24/02/05 26/11/04 30/08/04 -
Price 0.17 0.19 0.22 0.20 0.40 0.40 0.40 -
P/RPS 1.22 0.70 1.33 1.49 2.41 1.29 2.37 -35.69%
P/EPS -1.28 -14.84 -9.65 10,489.47 -3.27 -18.78 -4.62 -57.40%
EY -78.06 -6.74 -10.36 0.01 -30.63 -5.33 -21.65 134.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.55 0.49 0.98 0.82 0.78 -18.82%

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