[HWGB] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 0.62%
YoY- 110.15%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 120,836 98,021 58,605 76,411 93,122 79,925 79,132 7.30%
PBT 2,038 4,467 -11,092 64 -1,460 -6,436 4,024 -10.71%
Tax 0 0 0 -594 -393 -2,268 -10,052 -
NP 2,038 4,467 -11,092 -530 -1,853 -8,704 -6,028 -
-
NP to SH 3,895 4,601 -11,013 163 -1,606 -8,607 -6,028 -
-
Tax Rate 0.00% 0.00% - 928.12% - - 249.80% -
Total Cost 118,798 93,554 69,697 76,941 94,975 88,629 85,160 5.70%
-
Net Worth 102,011 63,347 60,447 62,483 66,455 74,483 105,292 -0.52%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 102,011 63,347 60,447 62,483 66,455 74,483 105,292 -0.52%
NOSH 463,690 333,405 276,015 271,666 276,896 275,865 263,231 9.89%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 1.69% 4.56% -18.93% -0.69% -1.99% -10.89% -7.62% -
ROE 3.82% 7.26% -18.22% 0.26% -2.42% -11.56% -5.73% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 26.06 29.40 21.23 28.13 33.63 28.97 30.06 -2.35%
EPS 0.84 1.38 -3.99 0.06 -0.58 -3.12 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.19 0.219 0.23 0.24 0.27 0.40 -9.47%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 58.79 47.69 28.51 37.17 45.30 38.88 38.50 7.30%
EPS 1.89 2.24 -5.36 0.08 -0.78 -4.19 -2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4963 0.3082 0.2941 0.304 0.3233 0.3624 0.5123 -0.52%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.45 0.14 0.23 0.25 0.23 0.24 0.23 -
P/RPS 1.73 0.48 1.08 0.89 0.68 0.83 0.77 14.43%
P/EPS 53.57 10.14 -5.76 416.67 -39.66 -7.69 -10.04 -
EY 1.87 9.86 -17.35 0.24 -2.52 -13.00 -9.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 0.74 1.05 1.09 0.96 0.89 0.58 23.40%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 27/08/09 14/08/08 28/08/07 28/08/06 29/08/05 -
Price 0.34 0.16 0.25 0.25 0.23 0.22 0.22 -
P/RPS 1.30 0.54 1.18 0.89 0.68 0.76 0.73 10.09%
P/EPS 40.48 11.59 -6.27 416.67 -39.66 -7.05 -9.61 -
EY 2.47 8.63 -15.96 0.24 -2.52 -14.18 -10.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.84 1.14 1.09 0.96 0.81 0.55 18.83%

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