[HWGB] QoQ TTM Result on 30-Jun-2011 [#2]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 471.21%
YoY- 216.63%
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 244,272 246,655 247,791 263,344 251,502 240,529 220,262 7.13%
PBT -12,451 -11,228 -1,359 6,884 -3,357 9,311 -4,539 95.83%
Tax -125 -125 -714 0 0 0 1,497 -
NP -12,576 -11,353 -2,073 6,884 -3,357 9,311 -3,042 157.36%
-
NP to SH -8,790 -7,022 1,330 9,143 -2,463 9,849 -2,728 117.99%
-
Tax Rate - - - 0.00% - 0.00% - -
Total Cost 256,848 258,008 249,864 256,460 254,859 231,218 223,304 9.76%
-
Net Worth 100,487 93,099 101,804 101,786 96,847 90,890 78,072 18.30%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 100,487 93,099 101,804 101,786 96,847 90,890 78,072 18.30%
NOSH 502,439 489,999 462,749 462,666 461,176 432,812 410,909 14.33%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -5.15% -4.60% -0.84% 2.61% -1.33% 3.87% -1.38% -
ROE -8.75% -7.54% 1.31% 8.98% -2.54% 10.84% -3.49% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 48.62 50.34 53.55 56.92 54.53 55.57 53.60 -6.28%
EPS -1.75 -1.43 0.29 1.98 -0.53 2.28 -0.66 91.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.22 0.22 0.21 0.21 0.19 3.47%
Adjusted Per Share Value based on latest NOSH - 462,666
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 118.84 120.00 120.55 128.12 122.36 117.02 107.16 7.13%
EPS -4.28 -3.42 0.65 4.45 -1.20 4.79 -1.33 117.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4889 0.4529 0.4953 0.4952 0.4712 0.4422 0.3798 18.31%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.40 0.34 0.30 0.45 0.73 0.35 0.17 -
P/RPS 0.82 0.68 0.56 0.79 1.34 0.63 0.32 87.15%
P/EPS -22.86 -23.73 104.38 22.77 -136.69 15.38 -25.61 -7.28%
EY -4.37 -4.21 0.96 4.39 -0.73 6.50 -3.91 7.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.79 1.36 2.05 3.48 1.67 0.89 71.47%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 29/02/12 24/11/11 24/08/11 24/05/11 28/02/11 22/11/10 -
Price 0.40 0.41 0.36 0.34 0.57 0.64 0.37 -
P/RPS 0.82 0.81 0.67 0.60 1.05 1.15 0.69 12.18%
P/EPS -22.86 -28.61 125.26 17.21 -106.73 28.12 -55.73 -44.76%
EY -4.37 -3.50 0.80 5.81 -0.94 3.56 -1.79 81.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.16 1.64 1.55 2.71 3.05 1.95 1.70%

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