[HWGB] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -19362.02%
YoY- -101.3%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 140,492 127,676 140,960 123,152 87,224 103,120 120,540 2.58%
PBT 1,092 -17,736 4,660 -24,692 -12,292 220 11,556 -32.49%
Tax -792 -3,724 -4,640 -156 -52 -220 -3,664 -22.52%
NP 300 -21,460 20 -24,848 -12,344 0 7,892 -41.99%
-
NP to SH 644 -21,460 20 -24,848 -12,344 -740 7,892 -34.12%
-
Tax Rate 72.53% - 99.57% - - 100.00% 31.71% -
Total Cost 140,192 149,136 140,940 148,000 99,568 103,120 112,648 3.71%
-
Net Worth 64,399 77,035 106,676 150,208 102,171 73,999 18,642 22.93%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 64,399 77,035 106,676 150,208 102,171 73,999 18,642 22.93%
NOSH 268,333 275,128 260,187 254,590 208,513 184,999 155,354 9.53%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.21% -16.81% 0.01% -20.18% -14.15% 0.00% 6.55% -
ROE 1.00% -27.86% 0.02% -16.54% -12.08% -1.00% 42.33% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 52.36 46.41 54.18 48.37 41.83 55.74 77.59 -6.34%
EPS 0.24 -7.80 0.00 -9.76 -5.92 -0.40 5.08 -39.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.28 0.41 0.59 0.49 0.40 0.12 12.24%
Adjusted Per Share Value based on latest NOSH - 254,590
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 68.35 62.12 68.58 59.91 42.44 50.17 58.64 2.58%
EPS 0.31 -10.44 0.01 -12.09 -6.01 -0.36 3.84 -34.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3133 0.3748 0.519 0.7308 0.4971 0.36 0.0907 22.93%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.25 0.18 0.31 0.87 0.71 1.21 0.57 -
P/RPS 0.48 0.39 0.57 1.80 1.70 2.17 0.73 -6.74%
P/EPS 104.17 -2.31 4,032.91 -8.91 -11.99 -302.50 11.22 44.94%
EY 0.96 -43.33 0.02 -11.22 -8.34 -0.33 8.91 -31.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.64 0.76 1.47 1.45 3.03 4.75 -22.35%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 30/05/06 25/05/05 25/05/04 28/05/03 30/05/02 23/05/01 -
Price 0.20 0.22 0.20 0.60 0.83 1.00 1.07 -
P/RPS 0.38 0.47 0.37 1.24 1.98 1.79 1.38 -19.33%
P/EPS 83.33 -2.82 2,601.88 -6.15 -14.02 -250.00 21.06 25.75%
EY 1.20 -35.45 0.04 -16.27 -7.13 -0.40 4.75 -20.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.49 1.02 1.69 2.50 8.92 -32.67%

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