[HWGB] QoQ Cumulative 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- -56.2%
YoY- 72.67%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 79,925 31,919 189,148 150,821 79,132 35,240 200,070 -45.84%
PBT -6,436 -4,434 -42,265 -7,142 4,024 1,165 -70,603 -79.83%
Tax -2,268 -931 -3,743 -2,274 -10,052 -1,160 4,021 -
NP -8,704 -5,365 -46,008 -9,416 -6,028 5 -66,582 -74.33%
-
NP to SH -8,607 -5,365 -46,008 -9,416 -6,028 5 -66,582 -74.52%
-
Tax Rate - - - - 249.80% 99.57% - -
Total Cost 88,629 37,284 235,156 160,237 85,160 35,235 266,652 -52.11%
-
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 -11.56% -6.96% -57.33% -8.50% -5.73% 0.00% -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 28.97 11.60 70.71 57.18 30.06 13.54 76.89 -47.92%
EPS -3.12 -1.95 -17.20 -3.57 -2.29 0.00 -25.59 -75.50%
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 38.88 15.53 92.02 73.38 38.50 17.14 97.34 -45.85%
EPS -4.19 -2.61 -22.38 -4.58 -2.93 0.00 -32.39 -74.51%
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 0.83 1.55 0.23 0.35 0.77 2.29 0.48 44.20%
P/EPS -7.69 -9.23 -0.93 -5.60 -10.04 16,131.63 -1.45 205.04%
EY -13.00 -10.83 -107.50 -17.85 -9.96 0.01 -69.16 -67.28%
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 0.76 1.90 0.24 0.33 0.73 1.48 0.52 28.87%
P/EPS -7.05 -11.28 -0.99 -5.32 -9.61 10,407.50 -1.56 174.10%
EY -14.18 -8.86 -101.18 -18.79 -10.41 0.01 -63.98 -63.47%
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