[HWGB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
06-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 62.96%
YoY- 60.36%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 218,595 204,783 200,927 197,723 197,642 196,078 185,827 11.42%
PBT -314 -8,758 -9,027 -13,734 -45,299 -44,677 -47,864 -96.48%
Tax -3,768 -2,877 -4,019 -4,752 -4,615 -4,007 -3,514 4.75%
NP -4,082 -11,635 -13,046 -18,486 -49,914 -48,684 -51,378 -81.49%
-
NP to SH -4,150 -11,238 -12,713 -18,239 -49,239 -48,587 -51,378 -81.28%
-
Tax Rate - - - - - - - -
Total Cost 222,677 216,418 213,973 216,209 247,556 244,762 237,205 -4.12%
-
Net Worth 66,545 66,262 64,399 66,218 69,178 74,181 77,035 -9.28%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 66,545 66,262 64,399 66,218 69,178 74,181 77,035 -9.28%
NOSH 277,272 276,093 268,333 275,911 276,712 274,745 275,128 0.51%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -1.87% -5.68% -6.49% -9.35% -25.25% -24.83% -27.65% -
ROE -6.24% -16.96% -19.74% -27.54% -71.18% -65.50% -66.69% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 78.84 74.17 74.88 71.66 71.43 71.37 67.54 10.85%
EPS -1.50 -4.07 -4.74 -6.61 -17.79 -17.68 -18.67 -81.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.24 0.25 0.27 0.28 -9.75%
Adjusted Per Share Value based on latest NOSH - 275,911
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 106.35 99.63 97.75 96.19 96.15 95.39 90.41 11.42%
EPS -2.02 -5.47 -6.18 -8.87 -23.96 -23.64 -25.00 -81.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3237 0.3224 0.3133 0.3222 0.3366 0.3609 0.3748 -9.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.24 0.23 0.25 0.22 0.22 0.24 0.18 -
P/RPS 0.30 0.31 0.33 0.31 0.31 0.34 0.27 7.26%
P/EPS -16.04 -5.65 -5.28 -3.33 -1.24 -1.36 -0.96 552.44%
EY -6.24 -17.70 -18.95 -30.05 -80.88 -73.68 -103.75 -84.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.96 1.04 0.92 0.88 0.89 0.64 34.61%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 21/05/07 06/03/07 29/11/06 28/08/06 30/05/06 -
Price 0.28 0.23 0.20 0.22 0.23 0.22 0.22 -
P/RPS 0.36 0.31 0.27 0.31 0.32 0.31 0.33 5.96%
P/EPS -18.71 -5.65 -4.22 -3.33 -1.29 -1.24 -1.18 530.08%
EY -5.35 -17.70 -23.69 -30.05 -77.37 -80.38 -84.88 -84.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.96 0.83 0.92 0.92 0.81 0.79 29.89%

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