Highlights

[HOOVER] QoQ Annualized Quarter Result on 2006-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 30-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 30-Jun-2006  [#4]
Profit Trend QoQ -     -136.12%    YoY -     96.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 29,477 34,072 35,132 48,828 43,749 44,952 48,728 -28.49%
  QoQ % -13.49% -3.02% -28.05% 11.61% -2.68% -7.75% -
  Horiz. % 60.49% 69.92% 72.10% 100.21% 89.78% 92.25% 100.00%
PBT 869 338 -608 1,101 1,625 1,796 68 447.59%
  QoQ % 157.20% 155.59% -155.22% -32.26% -9.50% 2,541.18% -
  Horiz. % 1,278.43% 497.06% -894.12% 1,619.12% 2,390.20% 2,641.18% 100.00%
Tax -473 -714 -724 -750 -602 -670 -476 -0.37%
  QoQ % 33.71% 1.38% 3.47% -24.45% 10.05% -40.76% -
  Horiz. % 99.44% 150.00% 152.10% 157.56% 126.61% 140.76% 100.00%
NP 396 -376 -1,332 351 1,022 1,126 -408 -
  QoQ % 205.32% 71.77% -479.49% -65.68% -9.18% 375.98% -
  Horiz. % -97.06% 92.16% 326.47% -86.03% -250.65% -275.98% 100.00%
NP to SH -208 -1,310 -2,152 -131 362 350 -952 -63.76%
  QoQ % 84.12% 39.13% -1,542.75% -136.12% 3.62% 136.76% -
  Horiz. % 21.85% 137.61% 226.05% 13.76% -38.10% -36.76% 100.00%
Tax Rate 54.45 % 211.24 % - % 68.12 % 37.08 % 37.31 % 700.00 % -81.81%
  QoQ % -74.22% 0.00% 0.00% 83.71% -0.62% -94.67% -
  Horiz. % 7.78% 30.18% 0.00% 9.73% 5.30% 5.33% 100.00%
Total Cost 29,081 34,448 36,464 48,477 42,726 43,826 49,136 -29.53%
  QoQ % -15.58% -5.53% -24.78% 13.46% -2.51% -10.81% -
  Horiz. % 59.19% 70.11% 74.21% 98.66% 86.96% 89.19% 100.00%
Net Worth 33,599 33,149 33,077 33,487 34,399 38,977 32,129 3.03%
  QoQ % 1.36% 0.22% -1.23% -2.65% -11.74% 21.31% -
  Horiz. % 104.58% 103.17% 102.95% 104.23% 107.06% 121.31% 100.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 33,599 33,149 33,077 33,487 34,399 38,977 32,129 3.03%
  QoQ % 1.36% 0.22% -1.23% -2.65% -11.74% 21.31% -
  Horiz. % 104.58% 103.17% 102.95% 104.23% 107.06% 121.31% 100.00%
NOSH 40,000 39,939 39,851 39,866 39,999 39,772 39,666 0.56%
  QoQ % 0.15% 0.22% -0.04% -0.33% 0.57% 0.27% -
  Horiz. % 100.84% 100.69% 100.47% 100.50% 100.84% 100.27% 100.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.34 % -1.10 % -3.79 % 0.72 % 2.34 % 2.50 % -0.84 % -
  QoQ % 221.82% 70.98% -626.39% -69.23% -6.40% 397.62% -
  Horiz. % -159.52% 130.95% 451.19% -85.71% -278.57% -297.62% 100.00%
ROE -0.62 % -3.95 % -6.51 % -0.39 % 1.05 % 0.90 % -2.96 % -64.76%
  QoQ % 84.30% 39.32% -1,569.23% -137.14% 16.67% 130.41% -
  Horiz. % 20.95% 133.45% 219.93% 13.18% -35.47% -30.41% 100.00%
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 73.69 85.31 88.16 122.48 109.37 113.02 122.84 -28.89%
  QoQ % -13.62% -3.23% -28.02% 11.99% -3.23% -7.99% -
  Horiz. % 59.99% 69.45% 71.77% 99.71% 89.03% 92.01% 100.00%
EPS -0.52 -3.28 -5.40 -0.33 0.91 0.88 -2.40 -63.96%
  QoQ % 84.15% 39.26% -1,536.36% -136.26% 3.41% 136.67% -
  Horiz. % 21.67% 136.67% 225.00% 13.75% -37.92% -36.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8400 0.8300 0.8300 0.8400 0.8600 0.9800 0.8100 2.46%
  QoQ % 1.20% 0.00% -1.19% -2.33% -12.24% 20.99% -
  Horiz. % 103.70% 102.47% 102.47% 103.70% 106.17% 120.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 73.69 85.18 87.83 122.07 109.37 112.38 121.82 -28.50%
  QoQ % -13.49% -3.02% -28.05% 11.61% -2.68% -7.75% -
  Horiz. % 60.49% 69.92% 72.10% 100.21% 89.78% 92.25% 100.00%
EPS -0.52 -3.27 -5.38 -0.33 0.91 0.88 -2.38 -63.76%
  QoQ % 84.10% 39.22% -1,530.30% -136.26% 3.41% 136.97% -
  Horiz. % 21.85% 137.39% 226.05% 13.87% -38.24% -36.97% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8400 0.8287 0.8269 0.8372 0.8600 0.9744 0.8032 3.03%
  QoQ % 1.36% 0.22% -1.23% -2.65% -11.74% 21.31% -
  Horiz. % 104.58% 103.17% 102.95% 104.23% 107.07% 121.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.3500 0.3700 0.5000 0.3700 0.5500 0.3200 0.4500 -
P/RPS 0.47 0.43 0.57 0.30 0.50 0.28 0.37 17.31%
  QoQ % 9.30% -24.56% 90.00% -40.00% 78.57% -24.32% -
  Horiz. % 127.03% 116.22% 154.05% 81.08% 135.14% 75.68% 100.00%
P/EPS -67.31 -11.28 -9.26 -112.60 60.66 36.36 -18.75 134.63%
  QoQ % -496.72% -21.81% 91.78% -285.62% 66.83% 293.92% -
  Horiz. % 358.99% 60.16% 49.39% 600.53% -323.52% -193.92% 100.00%
EY -1.49 -8.86 -10.80 -0.89 1.65 2.75 -5.33 -57.28%
  QoQ % 83.18% 17.96% -1,113.48% -153.94% -40.00% 151.59% -
  Horiz. % 27.95% 166.23% 202.63% 16.70% -30.96% -51.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.45 0.60 0.44 0.64 0.33 0.56 -17.47%
  QoQ % -6.67% -25.00% 36.36% -31.25% 93.94% -41.07% -
  Horiz. % 75.00% 80.36% 107.14% 78.57% 114.29% 58.93% 100.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 27/02/07 27/11/06 30/08/06 09/06/06 24/02/06 25/11/05 -
Price 0.4000 0.4500 0.3800 0.3700 0.2800 0.4000 0.3000 -
P/RPS 0.54 0.53 0.43 0.30 0.26 0.35 0.24 71.79%
  QoQ % 1.89% 23.26% 43.33% 15.38% -25.71% 45.83% -
  Horiz. % 225.00% 220.83% 179.17% 125.00% 108.33% 145.83% 100.00%
P/EPS -76.92 -13.72 -7.04 -112.60 30.88 45.45 -12.50 236.18%
  QoQ % -460.64% -94.89% 93.75% -464.64% -32.06% 463.60% -
  Horiz. % 615.36% 109.76% 56.32% 900.80% -247.04% -363.60% 100.00%
EY -1.30 -7.29 -14.21 -0.89 3.24 2.20 -8.00 -70.25%
  QoQ % 82.17% 48.70% -1,496.63% -127.47% 47.27% 127.50% -
  Horiz. % 16.25% 91.12% 177.62% 11.12% -40.50% -27.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.54 0.46 0.44 0.33 0.41 0.37 18.97%
  QoQ % -11.11% 17.39% 4.55% 33.33% -19.51% 10.81% -
  Horiz. % 129.73% 145.95% 124.32% 118.92% 89.19% 110.81% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS