[HWGB] QoQ TTM Result on 31-Mar-2003 [#1]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -146.59%
YoY- -119.66%
Quarter Report
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 181,356 189,089 203,439 196,163 200,137 190,380 186,698 -1.91%
PBT 6,738 11,762 7,913 -369 2,759 7,025 6,191 5.79%
Tax -6,609 -6,069 -4,561 -553 -780 -2,418 -2,484 91.66%
NP 129 5,693 3,352 -922 1,979 4,607 3,707 -89.27%
-
NP to SH 129 5,693 3,352 -922 1,979 4,607 3,707 -89.27%
-
Tax Rate 98.09% 51.60% 57.64% - 28.27% 34.42% 40.12% -
Total Cost 181,227 183,396 200,087 197,085 198,158 185,773 182,991 -0.64%
-
Net Worth 138,740 120,063 113,597 102,171 92,495 91,949 79,788 44.45%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 138,740 120,063 113,597 102,171 92,495 91,949 79,788 44.45%
NOSH 227,443 222,340 218,457 208,513 196,800 199,891 185,555 14.49%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.07% 3.01% 1.65% -0.47% 0.99% 2.42% 1.99% -
ROE 0.09% 4.74% 2.95% -0.90% 2.14% 5.01% 4.65% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 79.74 85.04 93.13 94.08 101.70 95.24 100.62 -14.32%
EPS 0.06 2.56 1.53 -0.44 1.01 2.30 2.00 -90.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.54 0.52 0.49 0.47 0.46 0.43 26.17%
Adjusted Per Share Value based on latest NOSH - 208,513
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 88.23 91.99 98.97 95.43 97.37 92.62 90.83 -1.91%
EPS 0.06 2.77 1.63 -0.45 0.96 2.24 1.80 -89.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.675 0.5841 0.5527 0.4971 0.45 0.4473 0.3882 44.45%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.00 0.96 0.80 0.71 0.79 0.68 0.94 -
P/RPS 1.25 1.13 0.86 0.75 0.78 0.71 0.93 21.72%
P/EPS 1,763.13 37.49 52.14 -160.57 78.56 29.50 47.05 1012.45%
EY 0.06 2.67 1.92 -0.62 1.27 3.39 2.13 -90.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.78 1.54 1.45 1.68 1.48 2.19 -17.49%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 19/11/03 26/08/03 28/05/03 26/02/03 25/11/02 27/08/02 -
Price 1.01 0.96 1.01 0.83 0.74 0.87 0.93 -
P/RPS 1.27 1.13 1.08 0.88 0.73 0.91 0.92 23.90%
P/EPS 1,780.76 37.49 65.82 -187.71 73.59 37.75 46.55 1027.82%
EY 0.06 2.67 1.52 -0.53 1.36 2.65 2.15 -90.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.78 1.94 1.69 1.57 1.89 2.16 -16.05%

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