Highlights

[HOOVER] QoQ Annualized Quarter Result on 2008-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Jun-2008  [#4]
Profit Trend QoQ -     52.49%    YoY -     -33.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 51,844 51,700 45,540 34,107 25,790 26,670 25,512 60.37%
  QoQ % 0.28% 13.53% 33.52% 32.25% -3.30% 4.54% -
  Horiz. % 203.21% 202.65% 178.50% 133.69% 101.09% 104.54% 100.00%
PBT 4,882 3,670 -672 339 -918 -360 -680 -
  QoQ % 33.04% 646.13% -298.23% 136.90% -155.18% 47.06% -
  Horiz. % -718.04% -539.71% 98.82% -49.85% 135.10% 52.94% 100.00%
Tax -1,100 -1,180 -792 -728 -352 -540 -480 73.73%
  QoQ % 6.78% -48.99% -8.79% -106.82% 34.81% -12.50% -
  Horiz. % 229.17% 245.83% 165.00% 151.67% 73.33% 112.50% 100.00%
NP 3,782 2,490 -1,464 -389 -1,270 -900 -1,160 -
  QoQ % 51.91% 270.08% -276.35% 69.39% -41.19% 22.41% -
  Horiz. % -326.09% -214.66% 126.21% 33.53% 109.54% 77.59% 100.00%
NP to SH 3,236 1,838 -2,172 -890 -1,873 -1,522 -1,692 -
  QoQ % 76.06% 184.62% -144.04% 52.49% -23.08% 10.05% -
  Horiz. % -191.25% -108.63% 128.37% 52.60% 110.72% 89.95% 100.00%
Tax Rate 22.53 % 32.15 % - % 214.75 % - % - % - % -
  QoQ % -29.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.49% 14.97% 0.00% 100.00% - - -
Total Cost 48,061 49,210 47,004 34,496 27,061 27,570 26,672 48.03%
  QoQ % -2.33% 4.69% 36.26% 27.47% -1.85% 3.37% -
  Horiz. % 180.19% 184.50% 176.23% 129.33% 101.46% 103.37% 100.00%
Net Worth 34,785 33,163 31,541 32,000 31,622 32,042 32,722 4.16%
  QoQ % 4.89% 5.14% -1.43% 1.19% -1.31% -2.08% -
  Horiz. % 106.30% 101.35% 96.39% 97.79% 96.64% 97.92% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 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
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 34,785 33,163 31,541 32,000 31,622 32,042 32,722 4.16%
  QoQ % 4.89% 5.14% -1.43% 1.19% -1.31% -2.08% -
  Horiz. % 106.30% 101.35% 96.39% 97.79% 96.64% 97.92% 100.00%
NOSH 39,983 39,956 39,926 40,000 40,028 40,052 39,905 0.13%
  QoQ % 0.07% 0.08% -0.18% -0.07% -0.06% 0.37% -
  Horiz. % 100.20% 100.13% 100.05% 100.24% 100.31% 100.37% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.30 % 4.82 % -3.21 % -1.14 % -4.93 % -3.37 % -4.55 % -
  QoQ % 51.45% 250.16% -181.58% 76.88% -46.29% 25.93% -
  Horiz. % -160.44% -105.93% 70.55% 25.05% 108.35% 74.07% 100.00%
ROE 9.30 % 5.54 % -6.89 % -2.78 % -5.92 % -4.75 % -5.17 % -
  QoQ % 67.87% 180.41% -147.84% 53.04% -24.63% 8.12% -
  Horiz. % -179.88% -107.16% 133.27% 53.77% 114.51% 91.88% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 129.66 129.39 114.06 85.27 64.43 66.59 63.93 60.16%
  QoQ % 0.21% 13.44% 33.76% 32.35% -3.24% 4.16% -
  Horiz. % 202.82% 202.39% 178.41% 133.38% 100.78% 104.16% 100.00%
EPS 8.09 4.60 -5.44 -2.23 -4.68 -3.80 -4.24 -
  QoQ % 75.87% 184.56% -143.95% 52.35% -23.16% 10.38% -
  Horiz. % -190.80% -108.49% 128.30% 52.59% 110.38% 89.62% 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 0.8700 0.8300 0.7900 0.8000 0.7900 0.8000 0.8200 4.02%
  QoQ % 4.82% 5.06% -1.25% 1.27% -1.25% -2.44% -
  Horiz. % 106.10% 101.22% 96.34% 97.56% 96.34% 97.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 129.61 129.25 113.85 85.27 64.48 66.68 63.78 60.37%
  QoQ % 0.28% 13.53% 33.52% 32.24% -3.30% 4.55% -
  Horiz. % 203.21% 202.65% 178.50% 133.69% 101.10% 104.55% 100.00%
EPS 8.09 4.60 -5.43 -2.23 -4.68 -3.81 -4.23 -
  QoQ % 75.87% 184.71% -143.50% 52.35% -22.83% 9.93% -
  Horiz. % -191.25% -108.75% 128.37% 52.72% 110.64% 90.07% 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 0.8696 0.8291 0.7885 0.8000 0.7906 0.8011 0.8181 4.15%
  QoQ % 4.88% 5.15% -1.44% 1.19% -1.31% -2.08% -
  Horiz. % 106.30% 101.34% 96.38% 97.79% 96.64% 97.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.1300 0.1300 0.1200 0.3000 0.2800 0.2900 0.3800 -
P/RPS 0.10 0.10 0.11 0.35 0.43 0.44 0.59 -69.34%
  QoQ % 0.00% -9.09% -68.57% -18.60% -2.27% -25.42% -
  Horiz. % 16.95% 16.95% 18.64% 59.32% 72.88% 74.58% 100.00%
P/EPS 1.61 2.83 -2.21 -13.48 -5.98 -7.63 -8.96 -
  QoQ % -43.11% 228.05% 83.61% -125.42% 21.63% 14.84% -
  Horiz. % -17.97% -31.58% 24.67% 150.45% 66.74% 85.16% 100.00%
EY 62.26 35.38 -45.33 -7.42 -16.71 -13.10 -11.16 -
  QoQ % 75.98% 178.05% -510.92% 55.60% -27.56% -17.38% -
  Horiz. % -557.89% -317.03% 406.18% 66.49% 149.73% 117.38% 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 0.15 0.16 0.15 0.38 0.35 0.36 0.46 -52.59%
  QoQ % -6.25% 6.67% -60.53% 8.57% -2.78% -21.74% -
  Horiz. % 32.61% 34.78% 32.61% 82.61% 76.09% 78.26% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 25/02/09 19/11/08 28/08/08 30/05/08 27/02/08 26/11/07 -
Price 0.1200 0.4300 0.1500 0.2100 0.3000 0.1700 0.3200 -
P/RPS 0.09 0.33 0.13 0.25 0.47 0.26 0.50 -68.09%
  QoQ % -72.73% 153.85% -48.00% -46.81% 80.77% -48.00% -
  Horiz. % 18.00% 66.00% 26.00% 50.00% 94.00% 52.00% 100.00%
P/EPS 1.48 9.35 -2.76 -9.44 -6.41 -4.47 -7.55 -
  QoQ % -84.17% 438.77% 70.76% -47.27% -43.40% 40.79% -
  Horiz. % -19.60% -123.84% 36.56% 125.03% 84.90% 59.21% 100.00%
EY 67.44 10.70 -36.27 -10.60 -15.60 -22.35 -13.25 -
  QoQ % 530.28% 129.50% -242.17% 32.05% 30.20% -68.68% -
  Horiz. % -508.98% -80.75% 273.74% 80.00% 117.74% 168.68% 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 0.14 0.52 0.19 0.26 0.38 0.21 0.39 -49.46%
  QoQ % -73.08% 173.68% -26.92% -31.58% 80.95% -46.15% -
  Horiz. % 35.90% 133.33% 48.72% 66.67% 97.44% 53.85% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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