[HWGB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 116.54%
YoY- 390.06%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 159,850 158,264 149,962 124,454 117,850 117,004 67,182 15.53%
PBT -12,872 8,048 -55,680 10,702 394 8,356 -4,690 18.31%
Tax -4,536 -20,104 -2,062 -8,660 -394 -2,780 4,690 -
NP -17,408 -12,056 -57,742 2,042 0 5,576 0 -
-
NP to SH -17,214 -12,056 -57,742 2,042 -704 5,576 -4,970 22.99%
-
Tax Rate - 249.80% - 80.92% 100.00% 33.27% - -
Total Cost 177,258 170,320 207,704 122,412 117,850 111,428 67,182 17.54%
-
Net Worth 74,483 105,292 131,583 110,608 84,088 20,248 -198,800 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 74,483 105,292 131,583 110,608 84,088 20,248 -198,800 -
NOSH 275,865 263,231 258,007 212,708 195,555 155,754 29,408 45.19%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -10.89% -7.62% -38.50% 1.64% 0.00% 4.77% 0.00% -
ROE -23.11% -11.45% -43.88% 1.85% -0.84% 27.54% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 57.94 60.12 58.12 58.51 60.26 75.12 228.45 -20.43%
EPS -6.24 -4.58 -22.38 0.96 -0.36 3.58 -16.90 -15.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.40 0.51 0.52 0.43 0.13 -6.76 -
Adjusted Per Share Value based on latest NOSH - 218,457
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 77.77 77.00 72.96 60.55 57.33 56.92 32.68 15.53%
EPS -8.37 -5.87 -28.09 0.99 -0.34 2.71 -2.42 22.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3624 0.5123 0.6402 0.5381 0.4091 0.0985 -0.9672 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 0.24 0.23 0.59 0.80 0.94 0.80 0.00 -
P/RPS 0.41 0.38 1.02 1.37 1.56 1.06 0.00 -
P/EPS -3.85 -5.02 -2.64 83.33 -261.11 22.35 0.00 -
EY -26.00 -19.91 -37.93 1.20 -0.38 4.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.58 1.16 1.54 2.19 6.15 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 30/08/04 26/08/03 27/08/02 22/08/01 29/08/00 -
Price 0.22 0.22 0.40 1.01 0.93 0.86 0.00 -
P/RPS 0.38 0.37 0.69 1.73 1.54 1.14 0.00 -
P/EPS -3.53 -4.80 -1.79 105.21 -258.33 24.02 0.00 -
EY -28.36 -20.82 -55.95 0.95 -0.39 4.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.55 0.78 1.94 2.16 6.62 0.00 -

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