[HWGB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
06-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -44.22%
YoY- 60.36%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 180,187 93,122 35,123 191,586 153,178 79,925 31,919 216.70%
PBT 3,244 -1,460 273 -13,734 -10,176 -6,436 -4,434 -
Tax -2,161 -393 -198 -4,752 -3,146 -2,268 -931 75.21%
NP 1,083 -1,853 75 -18,486 -13,322 -8,704 -5,365 -
-
NP to SH 1,444 -1,606 161 -18,239 -12,647 -8,607 -5,365 -
-
Tax Rate 66.62% - 72.53% - - - - -
Total Cost 179,104 94,975 35,048 210,072 166,500 88,629 37,284 184.42%
-
Net Worth 66,646 66,455 64,399 66,155 68,883 74,483 77,035 -9.19%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 66,646 66,455 64,399 66,155 68,883 74,483 77,035 -9.19%
NOSH 277,692 276,896 268,333 275,649 275,533 275,865 275,128 0.61%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.60% -1.99% 0.21% -9.65% -8.70% -10.89% -16.81% -
ROE 2.17% -2.42% 0.25% -27.57% -18.36% -11.56% -6.96% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 64.89 33.63 13.09 69.50 55.59 28.97 11.60 214.79%
EPS 0.52 -0.58 0.06 -6.61 -4.59 -3.12 -1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.24 0.25 0.27 0.28 -9.75%
Adjusted Per Share Value based on latest NOSH - 275,911
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 87.66 45.30 17.09 93.21 74.52 38.88 15.53 216.68%
EPS 0.70 -0.78 0.08 -8.87 -6.15 -4.19 -2.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3242 0.3233 0.3133 0.3219 0.3351 0.3624 0.3748 -9.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.24 0.23 0.25 0.22 0.22 0.24 0.18 -
P/RPS 0.37 0.68 1.91 0.32 0.40 0.83 1.55 -61.48%
P/EPS 46.15 -39.66 416.67 -3.32 -4.79 -7.69 -9.23 -
EY 2.17 -2.52 0.24 -30.08 -20.86 -13.00 -10.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.96 1.04 0.92 0.88 0.89 0.64 34.61%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 21/05/07 06/03/07 29/11/06 28/08/06 30/05/06 -
Price 0.28 0.23 0.20 0.22 0.23 0.22 0.22 -
P/RPS 0.43 0.68 1.53 0.32 0.41 0.76 1.90 -62.82%
P/EPS 53.85 -39.66 333.33 -3.32 -5.01 -7.05 -11.28 -
EY 1.86 -2.52 0.30 -30.08 -19.96 -14.18 -8.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.96 0.83 0.92 0.92 0.81 0.79 29.89%

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