[HWGB] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -221.34%
YoY- -1130.89%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 81,632 44,193 30,788 36,885 82,244 40,421 21,806 140.51%
PBT -6,447 -21,667 -6,173 -5,157 6,544 8,424 -3,073 63.66%
Tax 860 -992 -39 85 -2,364 -4,317 -13 -
NP -5,587 -22,659 -6,212 -5,072 4,180 4,107 -3,086 48.38%
-
NP to SH -5,587 -22,659 -6,212 -5,072 4,180 4,107 -3,086 48.38%
-
Tax Rate - - - - 36.12% 51.25% - -
Total Cost 87,219 66,852 37,000 41,957 78,064 36,314 24,892 130.16%
-
Net Worth 128,527 133,442 150,208 138,740 120,063 113,597 102,171 16.48%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 128,527 133,442 150,208 138,740 120,063 113,597 102,171 16.48%
NOSH 262,300 261,651 254,590 227,443 222,340 218,457 208,513 16.48%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -6.84% -51.27% -20.18% -13.75% 5.08% 10.16% -14.15% -
ROE -4.35% -16.98% -4.14% -3.66% 3.48% 3.62% -3.02% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 31.12 16.89 12.09 16.22 36.99 18.50 10.46 106.44%
EPS -2.13 -8.66 -2.44 -2.23 1.88 1.88 -1.48 27.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.59 0.61 0.54 0.52 0.49 0.00%
Adjusted Per Share Value based on latest NOSH - 227,443
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 39.71 21.50 14.98 17.94 40.01 19.67 10.61 140.47%
EPS -2.72 -11.02 -3.02 -2.47 2.03 2.00 -1.50 48.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6253 0.6492 0.7308 0.675 0.5841 0.5527 0.4971 16.47%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.38 0.59 0.87 1.00 0.96 0.80 0.71 -
P/RPS 1.22 3.49 7.19 6.17 2.60 4.32 6.79 -68.05%
P/EPS -17.84 -6.81 -35.66 -44.84 51.06 42.55 -47.97 -48.19%
EY -5.61 -14.68 -2.80 -2.23 1.96 2.35 -2.08 93.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.16 1.47 1.64 1.78 1.54 1.45 -33.78%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 30/08/04 25/05/04 24/02/04 19/11/03 26/08/03 28/05/03 -
Price 0.40 0.40 0.60 1.01 0.96 1.01 0.83 -
P/RPS 1.29 2.37 4.96 6.23 2.60 5.46 7.94 -70.12%
P/EPS -18.78 -4.62 -24.59 -45.29 51.06 53.72 -56.08 -51.68%
EY -5.33 -21.65 -4.07 -2.21 1.96 1.86 -1.78 107.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 1.02 1.66 1.78 1.94 1.69 -38.17%

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