[HWGB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -4.14%
YoY- 72.67%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 159,850 127,676 189,148 201,094 158,264 140,960 200,070 -13.93%
PBT -12,872 -17,736 -42,265 -9,522 8,048 4,660 -70,603 -67.94%
Tax -4,536 -3,724 -3,743 -3,032 -20,104 -4,640 4,021 -
NP -17,408 -21,460 -46,008 -12,554 -12,056 20 -66,582 -59.21%
-
NP to SH -17,214 -21,460 -46,008 -12,554 -12,056 20 -66,582 -59.51%
-
Tax Rate - - - - 249.80% 99.57% - -
Total Cost 177,258 149,136 235,156 213,649 170,320 140,940 266,652 -23.88%
-
Net Worth 74,483 77,035 80,246 110,776 105,292 106,676 106,676 -21.34%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 74,483 77,035 80,246 110,776 105,292 106,676 106,676 -21.34%
NOSH 275,865 275,128 267,488 263,753 263,231 260,187 260,187 3.98%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -10.89% -16.81% -24.32% -6.24% -7.62% 0.01% -33.28% -
ROE -23.11% -27.86% -57.33% -11.33% -11.45% 0.02% -62.41% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 57.94 46.41 70.71 76.24 60.12 54.18 76.89 -17.23%
EPS -6.24 -7.80 -17.20 -4.76 -4.58 0.00 -25.59 -61.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.28 0.30 0.42 0.40 0.41 0.41 -24.36%
Adjusted Per Share Value based on latest NOSH - 264,687
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 77.77 62.12 92.02 97.83 77.00 68.58 97.34 -13.93%
EPS -8.37 -10.44 -22.38 -6.11 -5.87 0.01 -32.39 -59.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3624 0.3748 0.3904 0.5389 0.5123 0.519 0.519 -21.34%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.24 0.18 0.16 0.20 0.23 0.31 0.37 -
P/RPS 0.41 0.39 0.23 0.26 0.38 0.57 0.48 -10.00%
P/EPS -3.85 -2.31 -0.93 -4.20 -5.02 4,032.91 -1.45 92.09%
EY -26.00 -43.33 -107.50 -23.80 -19.91 0.02 -69.16 -48.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.64 0.53 0.48 0.58 0.76 0.90 -0.74%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 24/02/06 22/11/05 29/08/05 25/05/05 24/02/05 -
Price 0.22 0.22 0.17 0.19 0.22 0.20 0.40 -
P/RPS 0.38 0.47 0.24 0.25 0.37 0.37 0.52 -18.91%
P/EPS -3.53 -2.82 -0.99 -3.99 -4.80 2,601.88 -1.56 72.61%
EY -28.36 -35.45 -101.18 -25.05 -20.82 0.04 -63.98 -41.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.57 0.45 0.55 0.49 0.98 -11.95%

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