[HWGB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -93.23%
YoY- -51713.95%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 150,821 79,132 35,240 200,070 156,613 74,981 30,788 188.16%
PBT -7,142 4,024 1,165 -70,603 -34,287 -27,840 -6,173 10.19%
Tax -2,274 -10,052 -1,160 4,021 -171 -1,031 -39 1399.94%
NP -9,416 -6,028 5 -66,582 -34,458 -28,871 -6,212 31.92%
-
NP to SH -9,416 -6,028 5 -66,582 -34,458 -28,871 -6,212 31.92%
-
Tax Rate - 249.80% 99.57% - - - - -
Total Cost 160,237 85,160 35,235 266,652 191,071 103,852 37,000 165.45%
-
Net Worth 110,776 105,292 106,676 106,676 127,141 131,583 150,208 -18.35%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 110,776 105,292 106,676 106,676 127,141 131,583 150,208 -18.35%
NOSH 263,753 263,231 260,187 260,187 259,472 258,007 254,590 2.38%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -6.24% -7.62% 0.01% -33.28% -22.00% -38.50% -20.18% -
ROE -8.50% -5.73% 0.00% -62.41% -27.10% -21.94% -4.14% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 57.18 30.06 13.54 76.89 60.36 29.06 12.09 181.49%
EPS -3.57 -2.29 0.00 -25.59 -13.28 -11.19 -2.44 28.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.41 0.41 0.49 0.51 0.59 -20.25%
Adjusted Per Share Value based on latest NOSH - 262,236
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 73.38 38.50 17.14 97.34 76.19 36.48 14.98 188.15%
EPS -4.58 -2.93 0.00 -32.39 -16.76 -14.05 -3.02 31.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5389 0.5123 0.519 0.519 0.6186 0.6402 0.7308 -18.36%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.20 0.23 0.31 0.37 0.38 0.59 0.87 -
P/RPS 0.35 0.77 2.29 0.48 0.63 2.03 7.19 -86.64%
P/EPS -5.60 -10.04 16,131.63 -1.45 -2.86 -5.27 -35.66 -70.85%
EY -17.85 -9.96 0.01 -69.16 -34.95 -18.97 -2.80 243.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.76 0.90 0.78 1.16 1.47 -52.54%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 29/08/05 25/05/05 24/02/05 26/11/04 30/08/04 25/05/04 -
Price 0.19 0.22 0.20 0.40 0.40 0.40 0.60 -
P/RPS 0.33 0.73 1.48 0.52 0.66 1.38 4.96 -83.55%
P/EPS -5.32 -9.61 10,407.50 -1.56 -3.01 -3.57 -24.59 -63.92%
EY -18.79 -10.41 0.01 -63.98 -33.20 -27.97 -4.07 177.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.49 0.98 0.82 0.78 1.02 -42.01%

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