[HWGB] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -893.09%
YoY- -987.92%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 204,522 200,070 193,498 194,110 190,338 181,356 189,089 5.36%
PBT -63,265 -70,603 -39,444 -26,453 3,638 6,738 11,762 -
Tax 2,900 4,021 -86 -3,310 -6,635 -6,609 -6,069 -
NP -60,365 -66,582 -39,530 -29,763 -2,997 129 5,693 -
-
NP to SH -60,365 -66,582 -39,530 -29,763 -2,997 129 5,693 -
-
Tax Rate - - - - 182.38% 98.09% 51.60% -
Total Cost 264,887 266,652 233,028 223,873 193,335 181,227 183,396 27.74%
-
Net Worth 107,517 107,517 128,527 133,442 150,208 138,740 120,063 -7.08%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 107,517 107,517 128,527 133,442 150,208 138,740 120,063 -7.08%
NOSH 262,236 262,236 262,300 261,651 254,590 227,443 222,340 11.61%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -29.52% -33.28% -20.43% -15.33% -1.57% 0.07% 3.01% -
ROE -56.14% -61.93% -30.76% -22.30% -2.00% 0.09% 4.74% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 77.99 76.29 73.77 74.19 74.76 79.74 85.04 -5.60%
EPS -23.02 -25.39 -15.07 -11.38 -1.18 0.06 2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.41 0.49 0.51 0.59 0.61 0.54 -16.75%
Adjusted Per Share Value based on latest NOSH - 261,651
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 99.50 97.34 94.14 94.44 92.60 88.23 91.99 5.36%
EPS -29.37 -32.39 -19.23 -14.48 -1.46 0.06 2.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5231 0.5231 0.6253 0.6492 0.7308 0.675 0.5841 -7.08%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.31 0.37 0.38 0.59 0.87 1.00 0.96 -
P/RPS 0.40 0.48 0.52 0.80 1.16 1.25 1.13 -49.92%
P/EPS -1.35 -1.46 -2.52 -5.19 -73.91 1,763.13 37.49 -
EY -74.26 -68.62 -39.66 -19.28 -1.35 0.06 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.90 0.78 1.16 1.47 1.64 1.78 -43.26%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 24/02/05 26/11/04 30/08/04 25/05/04 24/02/04 19/11/03 -
Price 0.20 0.40 0.40 0.40 0.60 1.01 0.96 -
P/RPS 0.26 0.52 0.54 0.54 0.80 1.27 1.13 -62.41%
P/EPS -0.87 -1.58 -2.65 -3.52 -50.97 1,780.76 37.49 -
EY -115.10 -63.48 -37.68 -28.44 -1.96 0.06 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.98 0.82 0.78 1.02 1.66 1.78 -57.64%

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