[HWGB] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -125.01%
YoY- 68.56%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 246,655 247,791 263,344 251,502 240,529 220,262 183,462 21.74%
PBT -11,228 -1,359 6,884 -3,357 9,311 -4,539 -9,567 11.23%
Tax -125 -714 0 0 0 1,497 1,497 -
NP -11,353 -2,073 6,884 -3,357 9,311 -3,042 -8,070 25.47%
-
NP to SH -7,022 1,330 9,143 -2,463 9,849 -2,728 -7,839 -7.05%
-
Tax Rate - - 0.00% - 0.00% - - -
Total Cost 258,008 249,864 256,460 254,859 231,218 223,304 191,532 21.90%
-
Net Worth 93,099 101,804 101,786 96,847 90,890 78,072 63,254 29.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 93,099 101,804 101,786 96,847 90,890 78,072 63,254 29.30%
NOSH 489,999 462,749 462,666 461,176 432,812 410,909 332,919 29.30%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -4.60% -0.84% 2.61% -1.33% 3.87% -1.38% -4.40% -
ROE -7.54% 1.31% 8.98% -2.54% 10.84% -3.49% -12.39% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 50.34 53.55 56.92 54.53 55.57 53.60 55.11 -5.84%
EPS -1.43 0.29 1.98 -0.53 2.28 -0.66 -2.35 -28.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.22 0.22 0.21 0.21 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 461,176
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 120.00 120.55 128.12 122.36 117.02 107.16 89.26 21.74%
EPS -3.42 0.65 4.45 -1.20 4.79 -1.33 -3.81 -6.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4529 0.4953 0.4952 0.4712 0.4422 0.3798 0.3077 29.30%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.34 0.30 0.45 0.73 0.35 0.17 0.14 -
P/RPS 0.68 0.56 0.79 1.34 0.63 0.32 0.25 94.50%
P/EPS -23.73 104.38 22.77 -136.69 15.38 -25.61 -5.95 150.85%
EY -4.21 0.96 4.39 -0.73 6.50 -3.91 -16.82 -60.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.36 2.05 3.48 1.67 0.89 0.74 79.90%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 24/08/11 24/05/11 28/02/11 22/11/10 25/08/10 -
Price 0.41 0.36 0.34 0.57 0.64 0.37 0.16 -
P/RPS 0.81 0.67 0.60 1.05 1.15 0.69 0.29 97.96%
P/EPS -28.61 125.26 17.21 -106.73 28.12 -55.73 -6.80 159.93%
EY -3.50 0.80 5.81 -0.94 3.56 -1.79 -14.72 -61.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.64 1.55 2.71 3.05 1.95 0.84 87.37%

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