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

Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 54.81%
YoY- -52.39%
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 39,165 55,980 52,190 44,063 45,819 65,933 69,166 -31.48%
PBT -11,416 -666 -3,753 -7,025 -15,012 -2,916 -2,865 150.70%
Tax -242 0 0 0 -289 0 0 -
NP -11,658 -666 -3,753 -7,025 -15,301 -2,916 -2,865 154.22%
-
NP to SH -10,862 -314 -3,322 -6,754 -14,946 -2,468 -2,596 158.98%
-
Tax Rate - - - - - - - -
Total Cost 50,823 56,646 55,943 51,088 61,120 68,849 72,031 -20.69%
-
Net Worth 53,129 69,079 65,253 71,094 73,877 78,527 81,125 -24.52%
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 53,129 69,079 65,253 71,094 73,877 78,527 81,125 -24.52%
NOSH 590,326 627,999 593,214 592,456 568,288 560,909 540,833 5.99%
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 -29.77% -1.19% -7.19% -15.94% -33.39% -4.42% -4.14% -
ROE -20.44% -0.45% -5.09% -9.50% -20.23% -3.14% -3.20% -
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 6.63 8.91 8.80 7.44 8.06 11.75 12.79 -35.39%
EPS -1.84 -0.05 -0.56 -1.14 -2.63 -0.44 -0.48 144.33%
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 19.05 27.23 25.39 21.44 22.29 32.08 33.65 -31.49%
EPS -5.28 -0.15 -1.62 -3.29 -7.27 -1.20 -1.26 159.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2585 0.3361 0.3175 0.3459 0.3594 0.382 0.3947 -24.52%
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 2.03 2.24 2.10 2.55 2.48 1.83 1.88 5.23%
P/EPS -7.34 -400.00 -33.04 -16.67 -7.60 -48.86 -50.00 -72.07%
EY -13.63 -0.25 -3.03 -6.00 -13.15 -2.05 -2.00 258.20%
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 2.19 1.74 2.27 2.49 2.67 1.83 1.76 15.64%
P/EPS -7.88 -310.00 -35.71 -16.23 -8.17 -48.86 -46.88 -69.44%
EY -12.69 -0.32 -2.80 -6.16 -12.23 -2.05 -2.13 227.57%
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