[HWGB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 53.36%
YoY- -107400.0%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 191,586 204,237 159,850 127,676 189,148 201,094 158,264 13.54%
PBT -13,734 -13,568 -12,872 -17,736 -42,265 -9,522 8,048 -
Tax -4,752 -4,194 -4,536 -3,724 -3,743 -3,032 -20,104 -61.67%
NP -18,486 -17,762 -17,408 -21,460 -46,008 -12,554 -12,056 32.86%
-
NP to SH -18,239 -16,862 -17,214 -21,460 -46,008 -12,554 -12,056 31.68%
-
Tax Rate - - - - - - 249.80% -
Total Cost 210,072 221,999 177,258 149,136 235,156 213,649 170,320 14.96%
-
Net Worth 66,155 68,883 74,483 77,035 80,246 110,776 105,292 -26.58%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 66,155 68,883 74,483 77,035 80,246 110,776 105,292 -26.58%
NOSH 275,649 275,533 275,865 275,128 267,488 263,753 263,231 3.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -9.65% -8.70% -10.89% -16.81% -24.32% -6.24% -7.62% -
ROE -27.57% -24.48% -23.11% -27.86% -57.33% -11.33% -11.45% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 69.50 74.12 57.94 46.41 70.71 76.24 60.12 10.11%
EPS -6.61 -6.12 -6.24 -7.80 -17.20 -4.76 -4.58 27.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.25 0.27 0.28 0.30 0.42 0.40 -28.79%
Adjusted Per Share Value based on latest NOSH - 275,128
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 93.21 99.36 77.77 62.12 92.02 97.83 77.00 13.54%
EPS -8.87 -8.20 -8.37 -10.44 -22.38 -6.11 -5.87 31.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3219 0.3351 0.3624 0.3748 0.3904 0.5389 0.5123 -26.57%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.22 0.22 0.24 0.18 0.16 0.20 0.23 -
P/RPS 0.32 0.30 0.41 0.39 0.23 0.26 0.38 -10.79%
P/EPS -3.32 -3.59 -3.85 -2.31 -0.93 -4.20 -5.02 -24.03%
EY -30.08 -27.82 -26.00 -43.33 -107.50 -23.80 -19.91 31.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.88 0.89 0.64 0.53 0.48 0.58 35.89%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 06/03/07 29/11/06 28/08/06 30/05/06 24/02/06 22/11/05 29/08/05 -
Price 0.22 0.23 0.22 0.22 0.17 0.19 0.22 -
P/RPS 0.32 0.31 0.38 0.47 0.24 0.25 0.37 -9.20%
P/EPS -3.32 -3.76 -3.53 -2.82 -0.99 -3.99 -4.80 -21.73%
EY -30.08 -26.61 -28.36 -35.45 -101.18 -25.05 -20.82 27.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.92 0.81 0.79 0.57 0.45 0.55 40.78%

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