[HWGB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 2.04%
YoY- -34.31%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 186,244 140,492 191,586 204,237 159,850 127,676 189,148 -1.02%
PBT -2,920 1,092 -13,734 -13,568 -12,872 -17,736 -42,265 -83.24%
Tax -786 -792 -4,752 -4,194 -4,536 -3,724 -3,743 -64.77%
NP -3,706 300 -18,486 -17,762 -17,408 -21,460 -46,008 -81.43%
-
NP to SH -3,212 644 -18,239 -16,862 -17,214 -21,460 -46,008 -83.12%
-
Tax Rate - 72.53% - - - - - -
Total Cost 189,950 140,192 210,072 221,999 177,258 149,136 235,156 -13.30%
-
Net Worth 66,455 64,399 66,155 68,883 74,483 77,035 80,246 -11.84%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 66,455 64,399 66,155 68,883 74,483 77,035 80,246 -11.84%
NOSH 276,896 268,333 275,649 275,533 275,865 275,128 267,488 2.33%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -1.99% 0.21% -9.65% -8.70% -10.89% -16.81% -24.32% -
ROE -4.83% 1.00% -27.57% -24.48% -23.11% -27.86% -57.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 67.26 52.36 69.50 74.12 57.94 46.41 70.71 -3.28%
EPS -1.16 0.24 -6.61 -6.12 -6.24 -7.80 -17.20 -83.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.25 0.27 0.28 0.30 -13.85%
Adjusted Per Share Value based on latest NOSH - 276,712
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 90.61 68.35 93.21 99.36 77.77 62.12 92.02 -1.02%
EPS -1.56 0.31 -8.87 -8.20 -8.37 -10.44 -22.38 -83.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3233 0.3133 0.3219 0.3351 0.3624 0.3748 0.3904 -11.84%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.23 0.25 0.22 0.22 0.24 0.18 0.16 -
P/RPS 0.34 0.48 0.32 0.30 0.41 0.39 0.23 29.86%
P/EPS -19.83 104.17 -3.32 -3.59 -3.85 -2.31 -0.93 673.26%
EY -5.04 0.96 -30.08 -27.82 -26.00 -43.33 -107.50 -87.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.04 0.92 0.88 0.89 0.64 0.53 48.75%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 21/05/07 06/03/07 29/11/06 28/08/06 30/05/06 24/02/06 -
Price 0.23 0.20 0.22 0.23 0.22 0.22 0.17 -
P/RPS 0.34 0.38 0.32 0.31 0.38 0.47 0.24 26.21%
P/EPS -19.83 83.33 -3.32 -3.76 -3.53 -2.82 -0.99 641.61%
EY -5.04 1.20 -30.08 -26.61 -28.36 -35.45 -101.18 -86.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.83 0.92 0.92 0.81 0.79 0.57 41.69%

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