[HWGB] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 233.08%
YoY- 2559.28%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 54,143 43,892 44,193 40,421 33,145 28,367 19,238 18.81%
PBT -2,002 -5,189 -21,667 8,424 142 1,289 -860 15.11%
Tax -1,337 -844 -992 -4,317 -142 -474 860 -
NP -3,339 -6,033 -22,659 4,107 0 815 0 -
-
NP to SH -3,242 -6,033 -22,659 4,107 -167 815 -930 23.12%
-
Tax Rate - - - 51.25% 100.00% 36.77% - -
Total Cost 57,482 49,925 66,852 36,314 33,145 27,552 19,238 20.00%
-
Net Worth 74,181 105,842 133,442 113,597 79,788 20,374 -198,949 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 74,181 105,842 133,442 113,597 79,788 20,374 -198,949 -
NOSH 274,745 264,605 261,651 218,457 185,555 156,730 29,430 45.08%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -6.17% -13.75% -51.27% 10.16% 0.00% 2.87% 0.00% -
ROE -4.37% -5.70% -16.98% 3.62% -0.21% 4.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 19.71 16.59 16.89 18.50 17.86 18.10 65.37 -18.10%
EPS -1.17 -2.28 -8.66 1.88 -0.09 0.52 -3.16 -15.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.40 0.51 0.52 0.43 0.13 -6.76 -
Adjusted Per Share Value based on latest NOSH - 218,457
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 26.34 21.35 21.50 19.67 16.13 13.80 9.36 18.81%
EPS -1.58 -2.94 -11.02 2.00 -0.08 0.40 -0.45 23.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3609 0.5149 0.6492 0.5527 0.3882 0.0991 -0.9679 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 0.24 0.23 0.59 0.80 0.94 0.80 0.00 -
P/RPS 1.22 1.39 3.49 4.32 5.26 4.42 0.00 -
P/EPS -20.34 -10.09 -6.81 42.55 -1,044.44 153.85 0.00 -
EY -4.92 -9.91 -14.68 2.35 -0.10 0.65 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.58 1.16 1.54 2.19 6.15 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 30/08/04 26/08/03 27/08/02 22/08/01 29/08/00 -
Price 0.22 0.22 0.40 1.01 0.93 0.86 0.00 -
P/RPS 1.12 1.33 2.37 5.46 5.21 4.75 0.00 -
P/EPS -18.64 -9.65 -4.62 53.72 -1,033.33 165.38 0.00 -
EY -5.36 -10.36 -21.65 1.86 -0.10 0.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.55 0.78 1.94 2.16 6.62 0.00 -

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