[HWGB] YoY TTM Result on 30-Sep-2013 [#3]

Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.69%
YoY- -129.23%
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 155,668 186,472 198,052 240,644 239,637 247,791 220,262 -5.61%
PBT -14,161 -25,203 -26,456 -33,727 -18,393 -1,359 -4,539 20.85%
Tax 67 -258 -289 0 589 -714 1,497 -40.38%
NP -14,094 -25,461 -26,745 -33,727 -17,804 -2,073 -3,042 29.08%
-
NP to SH -10,973 -22,703 -25,336 -32,986 -14,390 1,330 -2,728 26.08%
-
Tax Rate - - - - - - - -
Total Cost 169,762 211,933 224,797 274,371 257,441 249,864 223,304 -4.46%
-
Net Worth 41,874 42,387 69,079 78,527 97,056 101,804 78,072 -9.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 41,874 42,387 69,079 78,527 97,056 101,804 78,072 -9.85%
NOSH 837,499 605,535 627,999 560,909 539,200 462,749 410,909 12.58%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -9.05% -13.65% -13.50% -14.02% -7.43% -0.84% -1.38% -
ROE -26.20% -53.56% -36.68% -42.01% -14.83% 1.31% -3.49% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 18.59 30.79 31.54 42.90 44.44 53.55 53.60 -16.16%
EPS -1.31 -3.75 -4.03 -5.88 -2.67 0.29 -0.66 12.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.11 0.14 0.18 0.22 0.19 -19.93%
Adjusted Per Share Value based on latest NOSH - 560,909
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 75.73 90.72 96.35 117.07 116.59 120.55 107.16 -5.61%
EPS -5.34 -11.05 -12.33 -16.05 -7.00 0.65 -1.33 26.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.2062 0.3361 0.382 0.4722 0.4953 0.3798 -9.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.06 0.07 0.20 0.215 0.31 0.30 0.17 -
P/RPS 0.32 0.23 0.63 0.50 0.70 0.56 0.32 0.00%
P/EPS -4.58 -1.87 -4.96 -3.66 -11.62 104.38 -25.61 -24.92%
EY -21.84 -53.56 -20.17 -27.35 -8.61 0.96 -3.91 33.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.00 1.82 1.54 1.72 1.36 0.89 5.10%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 27/11/14 26/11/13 27/11/12 24/11/11 22/11/10 -
Price 0.05 0.095 0.155 0.215 0.30 0.36 0.37 -
P/RPS 0.27 0.31 0.49 0.50 0.68 0.67 0.69 -14.46%
P/EPS -3.82 -2.53 -3.84 -3.66 -11.24 125.26 -55.73 -36.00%
EY -26.20 -39.47 -26.03 -27.35 -8.90 0.80 -1.79 56.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.36 1.41 1.54 1.67 1.64 1.95 -10.52%

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