[HWGB] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -153.82%
YoY- -0.11%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 69,166 56,582 69,194 57,352 36,741 38,457 57,999 2.97%
PBT -2,865 -3,103 4,800 -5,441 -5,041 -141 -1,733 8.73%
Tax 0 0 0 0 -353 -300 -195 -
NP -2,865 -3,103 4,800 -5,441 -5,394 -441 -1,928 6.81%
-
NP to SH -2,596 -2,211 6,246 -5,360 -5,354 1 -1,767 6.61%
-
Tax Rate - - 0.00% - - - - -
Total Cost 72,031 59,685 64,394 62,793 42,135 38,898 59,927 3.11%
-
Net Worth 81,125 86,282 101,786 63,254 60,439 62,100 66,262 3.42%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 81,125 86,282 101,786 63,254 60,439 62,100 66,262 3.42%
NOSH 540,833 539,268 462,666 332,919 275,979 270,000 276,093 11.84%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -4.14% -5.48% 6.94% -9.49% -14.68% -1.15% -3.32% -
ROE -3.20% -2.56% 6.14% -8.47% -8.86% 0.00% -2.67% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 12.79 10.49 14.96 17.23 13.31 14.24 21.01 -7.93%
EPS -0.48 -0.41 1.35 -1.37 -1.94 0.00 -0.64 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.22 0.19 0.219 0.23 0.24 -7.52%
Adjusted Per Share Value based on latest NOSH - 332,919
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 33.65 27.53 33.66 27.90 17.87 18.71 28.22 2.97%
EPS -1.26 -1.08 3.04 -2.61 -2.60 0.00 -0.86 6.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3947 0.4198 0.4952 0.3077 0.294 0.3021 0.3224 3.42%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.24 0.39 0.45 0.14 0.23 0.25 0.23 -
P/RPS 1.88 3.72 3.01 0.81 1.73 1.76 1.09 9.50%
P/EPS -50.00 -95.12 33.33 -8.70 -11.86 67,500.00 -35.94 5.65%
EY -2.00 -1.05 3.00 -11.50 -8.43 0.00 -2.78 -5.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.44 2.05 0.74 1.05 1.09 0.96 8.87%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 28/08/12 24/08/11 25/08/10 27/08/09 14/08/08 28/08/07 -
Price 0.225 0.35 0.34 0.16 0.25 0.25 0.23 -
P/RPS 1.76 3.34 2.27 0.93 1.88 1.76 1.09 8.30%
P/EPS -46.88 -85.37 25.19 -9.94 -12.89 67,500.00 -35.94 4.52%
EY -2.13 -1.17 3.97 -10.06 -7.76 0.00 -2.78 -4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.19 1.55 0.84 1.14 1.09 0.96 7.71%

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