[HWGB] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 100.03%
YoY- 100.08%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 189,148 201,094 158,264 140,960 200,070 208,817 149,962 16.68%
PBT -42,265 -9,522 8,048 4,660 -70,603 -45,716 -55,680 -16.74%
Tax -3,743 -3,032 -20,104 -4,640 4,021 -228 -2,062 48.64%
NP -46,008 -12,554 -12,056 20 -66,582 -45,944 -57,742 -14.01%
-
NP to SH -46,008 -12,554 -12,056 20 -66,582 -45,944 -57,742 -14.01%
-
Tax Rate - - 249.80% 99.57% - - - -
Total Cost 235,156 213,649 170,320 140,940 266,652 254,761 207,704 8.60%
-
Net Worth 80,246 110,776 105,292 106,676 106,676 127,141 131,583 -28.02%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 80,246 110,776 105,292 106,676 106,676 127,141 131,583 -28.02%
NOSH 267,488 263,753 263,231 260,187 260,187 259,472 258,007 2.42%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -24.32% -6.24% -7.62% 0.01% -33.28% -22.00% -38.50% -
ROE -57.33% -11.33% -11.45% 0.02% -62.41% -36.14% -43.88% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 70.71 76.24 60.12 54.18 76.89 80.48 58.12 13.92%
EPS -17.20 -4.76 -4.58 0.00 -25.59 -17.71 -22.38 -16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.42 0.40 0.41 0.41 0.49 0.51 -29.72%
Adjusted Per Share Value based on latest NOSH - 262,236
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 92.02 97.83 77.00 68.58 97.34 101.59 72.96 16.68%
EPS -22.38 -6.11 -5.87 0.01 -32.39 -22.35 -28.09 -14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3904 0.5389 0.5123 0.519 0.519 0.6186 0.6402 -28.02%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.16 0.20 0.23 0.31 0.37 0.38 0.59 -
P/RPS 0.23 0.26 0.38 0.57 0.48 0.47 1.02 -62.85%
P/EPS -0.93 -4.20 -5.02 4,032.91 -1.45 -2.15 -2.64 -50.02%
EY -107.50 -23.80 -19.91 0.02 -69.16 -46.60 -37.93 99.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.58 0.76 0.90 0.78 1.16 -40.59%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 29/08/05 25/05/05 24/02/05 26/11/04 30/08/04 -
Price 0.17 0.19 0.22 0.20 0.40 0.40 0.40 -
P/RPS 0.24 0.25 0.37 0.37 0.52 0.50 0.69 -50.44%
P/EPS -0.99 -3.99 -4.80 2,601.88 -1.56 -2.26 -1.79 -32.54%
EY -101.18 -25.05 -20.82 0.04 -63.98 -44.27 -55.95 48.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.55 0.49 0.98 0.82 0.78 -18.82%

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