[HWGB] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 100.01%
YoY- 100.08%
Quarter Report
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 37,954 35,123 31,919 35,240 30,788 21,806 25,780 6.65%
PBT 205 273 -4,434 1,165 -6,173 -3,073 55 24.49%
Tax -294 -198 -931 -1,160 -39 -13 -55 32.19%
NP -89 75 -5,365 5 -6,212 -3,086 0 -
-
NP to SH 162 161 -5,365 5 -6,212 -3,086 -185 -
-
Tax Rate 143.41% 72.53% - 99.57% - - 100.00% -
Total Cost 38,043 35,048 37,284 35,235 37,000 24,892 25,780 6.69%
-
Net Worth 62,100 64,399 77,035 106,676 150,208 102,171 73,999 -2.87%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 62,100 64,399 77,035 106,676 150,208 102,171 73,999 -2.87%
NOSH 270,000 268,333 275,128 260,187 254,590 208,513 184,999 6.49%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -0.23% 0.21% -16.81% 0.01% -20.18% -14.15% 0.00% -
ROE 0.26% 0.25% -6.96% 0.00% -4.14% -3.02% -0.25% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 14.06 13.09 11.60 13.54 12.09 10.46 13.94 0.14%
EPS 0.06 0.06 -1.95 0.00 -2.44 -1.48 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.24 0.28 0.41 0.59 0.49 0.40 -8.80%
Adjusted Per Share Value based on latest NOSH - 262,236
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 18.46 17.09 15.53 17.14 14.98 10.61 12.54 6.65%
EPS 0.08 0.08 -2.61 0.00 -3.02 -1.50 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3021 0.3133 0.3748 0.519 0.7308 0.4971 0.36 -2.87%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.25 0.25 0.18 0.31 0.87 0.71 1.21 -
P/RPS 1.78 1.91 1.55 2.29 7.19 6.79 8.68 -23.18%
P/EPS 416.67 416.67 -9.23 16,131.63 -35.66 -47.97 -1,210.00 -
EY 0.24 0.24 -10.83 0.01 -2.80 -2.08 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.04 0.64 0.76 1.47 1.45 3.03 -15.65%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 21/05/07 30/05/06 25/05/05 25/05/04 28/05/03 30/05/02 -
Price 0.32 0.20 0.22 0.20 0.60 0.83 1.00 -
P/RPS 2.28 1.53 1.90 1.48 4.96 7.94 7.18 -17.38%
P/EPS 533.33 333.33 -11.28 10,407.50 -24.59 -56.08 -1,000.00 -
EY 0.19 0.30 -8.86 0.01 -4.07 -1.78 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.83 0.79 0.49 1.02 1.69 2.50 -9.31%

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