Highlights

[HOOVER] QoQ Annualized Quarter Result on 2009-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     -37.95%    YoY -     325.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 49,769 55,462 34,276 48,749 51,844 51,700 45,540 6.11%
  QoQ % -10.26% 61.81% -29.69% -5.97% 0.28% 13.53% -
  Horiz. % 109.29% 121.79% 75.27% 107.05% 113.84% 113.53% 100.00%
PBT 7,410 9,084 140 3,716 4,882 3,670 -672 -
  QoQ % -18.42% 6,388.57% -96.23% -23.89% 33.04% 646.13% -
  Horiz. % -1,102.78% -1,351.79% -20.83% -552.98% -726.59% -546.13% 100.00%
Tax -1,662 -2,014 -104 -1,233 -1,100 -1,180 -792 64.03%
  QoQ % 17.44% -1,836.54% 91.57% -12.09% 6.78% -48.99% -
  Horiz. % 209.93% 254.29% 13.13% 155.68% 138.89% 148.99% 100.00%
NP 5,748 7,070 36 2,483 3,782 2,490 -1,464 -
  QoQ % -18.70% 19,538.89% -98.55% -34.36% 51.91% 270.08% -
  Horiz. % -392.62% -482.92% -2.46% -169.60% -258.38% -170.08% 100.00%
NP to SH 5,245 6,558 -24 2,008 3,236 1,838 -2,172 -
  QoQ % -20.02% 27,425.00% -101.20% -37.95% 76.06% 184.62% -
  Horiz. % -241.50% -301.93% 1.10% -92.45% -148.99% -84.62% 100.00%
Tax Rate 22.44 % 22.17 % 74.29 % 33.18 % 22.53 % 32.15 % - % -
  QoQ % 1.22% -70.16% 123.90% 47.27% -29.92% 0.00% -
  Horiz. % 69.80% 68.96% 231.07% 103.20% 70.08% 100.00% -
Total Cost 44,021 48,392 34,240 46,266 48,061 49,210 47,004 -4.28%
  QoQ % -9.03% 41.33% -25.99% -3.74% -2.33% 4.69% -
  Horiz. % 93.65% 102.95% 72.84% 98.43% 102.25% 104.69% 100.00%
Net Worth 37,580 36,788 25,199 34,000 34,785 33,163 31,541 12.40%
  QoQ % 2.15% 45.99% -25.88% -2.26% 4.89% 5.14% -
  Horiz. % 119.15% 116.63% 79.89% 107.79% 110.28% 105.14% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 37,580 36,788 25,199 34,000 34,785 33,163 31,541 12.40%
  QoQ % 2.15% 45.99% -25.88% -2.26% 4.89% 5.14% -
  Horiz. % 119.15% 116.63% 79.89% 107.79% 110.28% 105.14% 100.00%
NOSH 39,979 39,987 30,000 40,000 39,983 39,956 39,926 0.09%
  QoQ % -0.02% 33.29% -25.00% 0.04% 0.07% 0.08% -
  Horiz. % 100.13% 100.15% 75.14% 100.18% 100.14% 100.08% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.55 % 12.75 % 0.11 % 5.09 % 7.30 % 4.82 % -3.21 % -
  QoQ % -9.41% 11,490.91% -97.84% -30.27% 51.45% 250.16% -
  Horiz. % -359.81% -397.20% -3.43% -158.57% -227.41% -150.16% 100.00%
ROE 13.96 % 17.83 % -0.10 % 5.91 % 9.30 % 5.54 % -6.89 % -
  QoQ % -21.70% 17,930.00% -101.69% -36.45% 67.87% 180.41% -
  Horiz. % -202.61% -258.78% 1.45% -85.78% -134.98% -80.41% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 124.49 138.70 114.25 121.87 129.66 129.39 114.06 6.01%
  QoQ % -10.25% 21.40% -6.25% -6.01% 0.21% 13.44% -
  Horiz. % 109.14% 121.60% 100.17% 106.85% 113.68% 113.44% 100.00%
EPS 13.12 16.40 -0.08 5.02 8.09 4.60 -5.44 -
  QoQ % -20.00% 20,600.00% -101.59% -37.95% 75.87% 184.56% -
  Horiz. % -241.18% -301.47% 1.47% -92.28% -148.71% -84.56% 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 0.9400 0.9200 0.8400 0.8500 0.8700 0.8300 0.7900 12.30%
  QoQ % 2.17% 9.52% -1.18% -2.30% 4.82% 5.06% -
  Horiz. % 118.99% 116.46% 106.33% 107.59% 110.13% 105.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 124.42 138.66 85.69 121.87 129.61 129.25 113.85 6.10%
  QoQ % -10.27% 61.82% -29.69% -5.97% 0.28% 13.53% -
  Horiz. % 109.28% 121.79% 75.27% 107.04% 113.84% 113.53% 100.00%
EPS 13.11 16.40 -0.06 5.02 8.09 4.60 -5.43 -
  QoQ % -20.06% 27,433.33% -101.20% -37.95% 75.87% 184.71% -
  Horiz. % -241.44% -302.03% 1.10% -92.45% -148.99% -84.71% 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 0.9395 0.9197 0.6300 0.8500 0.8696 0.8291 0.7885 12.40%
  QoQ % 2.15% 45.98% -25.88% -2.25% 4.88% 5.15% -
  Horiz. % 119.15% 116.64% 79.90% 107.80% 110.29% 105.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.3500 0.2200 0.4300 0.4400 0.1300 0.1300 0.1200 -
P/RPS 0.28 0.16 0.38 0.36 0.10 0.10 0.11 86.53%
  QoQ % 75.00% -57.89% 5.56% 260.00% 0.00% -9.09% -
  Horiz. % 254.55% 145.45% 345.45% 327.27% 90.91% 90.91% 100.00%
P/EPS 2.67 1.34 -537.50 8.76 1.61 2.83 -2.21 -
  QoQ % 99.25% 100.25% -6,235.84% 444.10% -43.11% 228.05% -
  Horiz. % -120.81% -60.63% 24,321.27% -396.38% -72.85% -128.05% 100.00%
EY 37.49 74.55 -0.19 11.41 62.26 35.38 -45.33 -
  QoQ % -49.71% 39,336.85% -101.67% -81.67% 75.98% 178.05% -
  Horiz. % -82.70% -164.46% 0.42% -25.17% -137.35% -78.05% 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 0.37 0.24 0.51 0.52 0.15 0.16 0.15 82.66%
  QoQ % 54.17% -52.94% -1.92% 246.67% -6.25% 6.67% -
  Horiz. % 246.67% 160.00% 340.00% 346.67% 100.00% 106.67% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 08/02/10 13/11/09 28/08/09 28/05/09 25/02/09 19/11/08 -
Price 0.4200 0.2300 0.3000 0.4300 0.1200 0.4300 0.1500 -
P/RPS 0.34 0.17 0.26 0.35 0.09 0.33 0.13 89.94%
  QoQ % 100.00% -34.62% -25.71% 288.89% -72.73% 153.85% -
  Horiz. % 261.54% 130.77% 200.00% 269.23% 69.23% 253.85% 100.00%
P/EPS 3.20 1.40 -375.00 8.57 1.48 9.35 -2.76 -
  QoQ % 128.57% 100.37% -4,475.73% 479.05% -84.17% 438.77% -
  Horiz. % -115.94% -50.72% 13,586.96% -310.51% -53.62% -338.77% 100.00%
EY 31.24 71.30 -0.27 11.67 67.44 10.70 -36.27 -
  QoQ % -56.19% 26,507.41% -102.31% -82.70% 530.28% 129.50% -
  Horiz. % -86.13% -196.58% 0.74% -32.18% -185.94% -29.50% 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 0.45 0.25 0.36 0.51 0.14 0.52 0.19 77.77%
  QoQ % 80.00% -30.56% -29.41% 264.29% -73.08% 173.68% -
  Horiz. % 236.84% 131.58% 189.47% 268.42% 73.68% 273.68% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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