[HWGB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -132.38%
YoY- -2927.72%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 186,244 159,850 158,264 149,962 124,454 117,850 117,004 8.05%
PBT -2,920 -12,872 8,048 -55,680 10,702 394 8,356 -
Tax -786 -4,536 -20,104 -2,062 -8,660 -394 -2,780 -18.97%
NP -3,706 -17,408 -12,056 -57,742 2,042 0 5,576 -
-
NP to SH -3,212 -17,214 -12,056 -57,742 2,042 -704 5,576 -
-
Tax Rate - - 249.80% - 80.92% 100.00% 33.27% -
Total Cost 189,950 177,258 170,320 207,704 122,412 117,850 111,428 9.29%
-
Net Worth 66,455 74,483 105,292 131,583 110,608 84,088 20,248 21.89%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 66,455 74,483 105,292 131,583 110,608 84,088 20,248 21.89%
NOSH 276,896 275,865 263,231 258,007 212,708 195,555 155,754 10.05%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -1.99% -10.89% -7.62% -38.50% 1.64% 0.00% 4.77% -
ROE -4.83% -23.11% -11.45% -43.88% 1.85% -0.84% 27.54% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 67.26 57.94 60.12 58.12 58.51 60.26 75.12 -1.82%
EPS -1.16 -6.24 -4.58 -22.38 0.96 -0.36 3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.27 0.40 0.51 0.52 0.43 0.13 10.75%
Adjusted Per Share Value based on latest NOSH - 261,651
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 90.61 77.77 77.00 72.96 60.55 57.33 56.92 8.05%
EPS -1.56 -8.37 -5.87 -28.09 0.99 -0.34 2.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3233 0.3624 0.5123 0.6402 0.5381 0.4091 0.0985 21.89%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.23 0.24 0.23 0.59 0.80 0.94 0.80 -
P/RPS 0.34 0.41 0.38 1.02 1.37 1.56 1.06 -17.25%
P/EPS -19.83 -3.85 -5.02 -2.64 83.33 -261.11 22.35 -
EY -5.04 -26.00 -19.91 -37.93 1.20 -0.38 4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.89 0.58 1.16 1.54 2.19 6.15 -26.61%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 29/08/05 30/08/04 26/08/03 27/08/02 22/08/01 -
Price 0.23 0.22 0.22 0.40 1.01 0.93 0.86 -
P/RPS 0.34 0.38 0.37 0.69 1.73 1.54 1.14 -18.25%
P/EPS -19.83 -3.53 -4.80 -1.79 105.21 -258.33 24.02 -
EY -5.04 -28.36 -20.82 -55.95 0.95 -0.39 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.81 0.55 0.78 1.94 2.16 6.62 -27.50%

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