[HWGB] QoQ TTM Result on 31-Mar-2010 [#1]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 66.6%
YoY- 19.17%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 240,529 220,262 183,462 162,851 144,047 160,151 202,983 11.94%
PBT 9,311 -4,539 -9,567 -9,167 -25,124 -19,828 -18,830 -
Tax 0 1,497 1,497 1,144 1,497 2,413 2,260 -
NP 9,311 -3,042 -8,070 -8,023 -23,627 -17,415 -16,570 -
-
NP to SH 9,849 -2,728 -7,839 -7,833 -23,451 -16,106 -15,046 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 231,218 223,304 191,532 170,874 167,674 177,566 219,553 3.50%
-
Net Worth 90,890 78,072 63,254 57,939 47,490 58,680 60,439 31.16%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 90,890 78,072 63,254 57,939 47,490 58,680 60,439 31.16%
NOSH 432,812 410,909 332,919 275,900 276,109 276,796 275,979 34.87%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.87% -1.38% -4.40% -4.93% -16.40% -10.87% -8.16% -
ROE 10.84% -3.49% -12.39% -13.52% -49.38% -27.45% -24.89% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 55.57 53.60 55.11 59.03 52.17 57.86 73.55 -17.00%
EPS 2.28 -0.66 -2.35 -2.84 -8.49 -5.82 -5.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.19 0.21 0.172 0.212 0.219 -2.75%
Adjusted Per Share Value based on latest NOSH - 275,900
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 117.02 107.16 89.26 79.23 70.08 77.91 98.75 11.94%
EPS 4.79 -1.33 -3.81 -3.81 -11.41 -7.84 -7.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4422 0.3798 0.3077 0.2819 0.231 0.2855 0.294 31.17%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.35 0.17 0.14 0.17 0.19 0.23 0.23 -
P/RPS 0.63 0.32 0.25 0.29 0.36 0.40 0.31 60.23%
P/EPS 15.38 -25.61 -5.95 -5.99 -2.24 -3.95 -4.22 -
EY 6.50 -3.91 -16.82 -16.70 -44.70 -25.30 -23.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.89 0.74 0.81 1.10 1.08 1.05 36.13%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 22/11/10 25/08/10 26/05/10 24/02/10 23/11/09 27/08/09 -
Price 0.64 0.37 0.16 0.13 0.20 0.20 0.25 -
P/RPS 1.15 0.69 0.29 0.22 0.38 0.35 0.34 124.82%
P/EPS 28.12 -55.73 -6.80 -4.58 -2.35 -3.44 -4.59 -
EY 3.56 -1.79 -14.72 -21.84 -42.47 -29.09 -21.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 1.95 0.84 0.62 1.16 0.94 1.14 92.37%

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