[HOOVER] QoQ Annualized Quarter Result on 2019-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 56,049 61,076 61,800 62,676 64,500 63,552 64,224 -8.67% QoQ % -8.23% -1.17% -1.40% -2.83% 1.49% -1.05% - Horiz. % 87.27% 95.10% 96.23% 97.59% 100.43% 98.95% 100.00%
PBT -750 176 -436 -1,482 -830 -658 -476 35.45% QoQ % -526.51% 140.37% 70.58% -78.41% -26.24% -38.24% - Horiz. % 157.70% -36.97% 91.60% 311.34% 174.51% 138.24% 100.00%
Tax -693 -840 -840 -1,006 -602 -640 -680 1.30% QoQ % 17.46% 0.00% 16.50% -66.92% 5.83% 5.88% - Horiz. % 101.96% 123.53% 123.53% 147.94% 88.63% 94.12% 100.00%
NP -1,444 -664 -1,276 -2,488 -1,433 -1,298 -1,156 15.97% QoQ % -117.47% 47.96% 48.71% -73.58% -10.43% -12.28% - Horiz. % 124.91% 57.44% 110.38% 215.22% 123.99% 112.28% 100.00%
NP to SH -1,961 -1,428 -2,044 -2,826 -1,917 -1,824 -1,664 11.57% QoQ % -37.35% 30.14% 27.67% -47.39% -5.12% -9.62% - Horiz. % 117.87% 85.82% 122.84% 169.83% 115.22% 109.62% 100.00%
Tax Rate - % 477.27 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 57,493 61,740 63,076 65,164 65,933 64,850 65,380 -8.21% QoQ % -6.88% -2.12% -3.20% -1.17% 1.67% -0.81% - Horiz. % 87.94% 94.43% 96.48% 99.67% 100.85% 99.19% 100.00%
Net Worth 42,399 43,200 43,200 43,600 45,199 45,599 45,999 -5.28% QoQ % -1.85% 0.00% -0.92% -3.54% -0.88% -0.87% - Horiz. % 92.17% 93.91% 93.91% 94.78% 98.26% 99.13% 100.00%
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 42,399 43,200 43,200 43,600 45,199 45,599 45,999 -5.28% QoQ % -1.85% 0.00% -0.92% -3.54% -0.88% -0.87% - Horiz. % 92.17% 93.91% 93.91% 94.78% 98.26% 99.13% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -2.58 % -1.09 % -2.06 % -3.97 % -2.22 % -2.04 % -1.80 % 27.10% QoQ % -136.70% 47.09% 48.11% -78.83% -8.82% -13.33% - Horiz. % 143.33% 60.56% 114.44% 220.56% 123.33% 113.33% 100.00%
ROE -4.63 % -3.31 % -4.73 % -6.48 % -4.24 % -4.00 % -3.62 % 17.81% QoQ % -39.88% 30.02% 27.01% -52.83% -6.00% -10.50% - Horiz. % 127.90% 91.44% 130.66% 179.01% 117.13% 110.50% 100.00%
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 140.12 152.69 154.50 156.69 161.25 158.88 160.56 -8.67% QoQ % -8.23% -1.17% -1.40% -2.83% 1.49% -1.05% - Horiz. % 87.27% 95.10% 96.23% 97.59% 100.43% 98.95% 100.00%
EPS -4.91 -3.58 -5.12 -7.07 -4.80 -4.56 -4.16 11.67% QoQ % -37.15% 30.08% 27.58% -47.29% -5.26% -9.62% - Horiz. % 118.03% 86.06% 123.08% 169.95% 115.38% 109.62% 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 1.0600 1.0800 1.0800 1.0900 1.1300 1.1400 1.1500 -5.28% QoQ % -1.85% 0.00% -0.92% -3.54% -0.88% -0.87% - Horiz. % 92.17% 93.91% 93.91% 94.78% 98.26% 99.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 140.12 152.69 154.50 156.69 161.25 158.88 160.56 -8.67% QoQ % -8.23% -1.17% -1.40% -2.83% 1.49% -1.05% - Horiz. % 87.27% 95.10% 96.23% 97.59% 100.43% 98.95% 100.00%
EPS -4.91 -3.58 -5.12 -7.07 -4.80 -4.56 -4.16 11.67% QoQ % -37.15% 30.08% 27.58% -47.29% -5.26% -9.62% - Horiz. % 118.03% 86.06% 123.08% 169.95% 115.38% 109.62% 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 1.0600 1.0800 1.0800 1.0900 1.1300 1.1400 1.1500 -5.28% QoQ % -1.85% 0.00% -0.92% -3.54% -0.88% -0.87% - Horiz. % 92.17% 93.91% 93.91% 94.78% 98.26% 99.13% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.4000 0.4800 0.5750 0.5800 0.5850 0.6300 0.6350 -
P/RPS 0.29 0.31 0.37 0.37 0.36 0.40 0.40 -19.28% QoQ % -6.45% -16.22% 0.00% 2.78% -10.00% 0.00% - Horiz. % 72.50% 77.50% 92.50% 92.50% 90.00% 100.00% 100.00%
P/EPS -8.16 -13.45 -11.25 -8.21 -12.20 -13.82 -15.26 -34.09% QoQ % 39.33% -19.56% -37.03% 32.70% 11.72% 9.44% - Horiz. % 53.47% 88.14% 73.72% 53.80% 79.95% 90.56% 100.00%
EY -12.26 -7.44 -8.89 -12.18 -8.19 -7.24 -6.55 51.82% QoQ % -64.78% 16.31% 27.01% -48.72% -13.12% -10.53% - Horiz. % 187.18% 113.59% 135.73% 185.95% 125.04% 110.53% 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 0.38 0.44 0.53 0.53 0.52 0.55 0.55 -21.83% QoQ % -13.64% -16.98% 0.00% 1.92% -5.45% 0.00% - Horiz. % 69.09% 80.00% 96.36% 96.36% 94.55% 100.00% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 10/06/20 27/02/20 28/11/19 30/08/19 29/05/19 27/02/19 27/11/18 -
Price 0.6800 0.3650 0.4500 0.5700 0.5900 0.6050 0.6650 -
P/RPS 0.49 0.24 0.29 0.36 0.37 0.38 0.41 12.61% QoQ % 104.17% -17.24% -19.44% -2.70% -2.63% -7.32% - Horiz. % 119.51% 58.54% 70.73% 87.80% 90.24% 92.68% 100.00%
P/EPS -13.87 -10.22 -8.81 -8.07 -12.31 -13.27 -15.99 -9.04% QoQ % -35.71% -16.00% -9.17% 34.44% 7.23% 17.01% - Horiz. % 86.74% 63.91% 55.10% 50.47% 76.99% 82.99% 100.00%
EY -7.21 -9.78 -11.36 -12.39 -8.12 -7.54 -6.26 9.87% QoQ % 26.28% 13.91% 8.31% -52.59% -7.69% -20.45% - Horiz. % 115.18% 156.23% 181.47% 197.92% 129.71% 120.45% 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 0.64 0.34 0.42 0.52 0.52 0.53 0.58 6.78% QoQ % 88.24% -19.05% -19.23% 0.00% -1.89% -8.62% - Horiz. % 110.34% 58.62% 72.41% 89.66% 89.66% 91.38% 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.
Comment
HOOVER-QTR4-19.pdf 
