[HWGB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 100.88%
YoY- 103.0%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 227,743 180,187 93,122 35,123 191,586 153,178 79,925 100.60%
PBT 1,611 3,244 -1,460 273 -13,734 -10,176 -6,436 -
Tax -663 -2,161 -393 -198 -4,752 -3,146 -2,268 -55.85%
NP 948 1,083 -1,853 75 -18,486 -13,322 -8,704 -
-
NP to SH 1,536 1,444 -1,606 161 -18,239 -12,647 -8,607 -
-
Tax Rate 41.15% 66.62% - 72.53% - - - -
Total Cost 226,795 179,104 94,975 35,048 210,072 166,500 88,629 86.76%
-
Net Worth 64,182 66,646 66,455 64,399 66,155 68,883 74,483 -9.42%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 64,182 66,646 66,455 64,399 66,155 68,883 74,483 -9.42%
NOSH 274,285 277,692 276,896 268,333 275,649 275,533 275,865 -0.38%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.42% 0.60% -1.99% 0.21% -9.65% -8.70% -10.89% -
ROE 2.39% 2.17% -2.42% 0.25% -27.57% -18.36% -11.56% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 83.03 64.89 33.63 13.09 69.50 55.59 28.97 101.38%
EPS 0.56 0.52 -0.58 0.06 -6.61 -4.59 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.234 0.24 0.24 0.24 0.24 0.25 0.27 -9.07%
Adjusted Per Share Value based on latest NOSH - 268,333
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 110.80 87.66 45.30 17.09 93.21 74.52 38.88 100.62%
EPS 0.75 0.70 -0.78 0.08 -8.87 -6.15 -4.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3123 0.3242 0.3233 0.3133 0.3219 0.3351 0.3624 -9.41%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.31 0.24 0.23 0.25 0.22 0.22 0.24 -
P/RPS 0.37 0.37 0.68 1.91 0.32 0.40 0.83 -41.55%
P/EPS 55.36 46.15 -39.66 416.67 -3.32 -4.79 -7.69 -
EY 1.81 2.17 -2.52 0.24 -30.08 -20.86 -13.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.00 0.96 1.04 0.92 0.88 0.89 29.96%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 26/11/07 28/08/07 21/05/07 06/03/07 29/11/06 28/08/06 -
Price 0.29 0.28 0.23 0.20 0.22 0.23 0.22 -
P/RPS 0.35 0.43 0.68 1.53 0.32 0.41 0.76 -40.28%
P/EPS 51.79 53.85 -39.66 333.33 -3.32 -5.01 -7.05 -
EY 1.93 1.86 -2.52 0.30 -30.08 -19.96 -14.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.17 0.96 0.83 0.92 0.92 0.81 32.72%

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