Highlights

[HOOVER] QoQ Annualized Quarter Result on 2008-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 19-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Sep-2008  [#1]
Profit Trend QoQ -     -144.04%    YoY -     -28.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 48,749 51,844 51,700 45,540 34,107 25,790 26,670 49.55%
  QoQ % -5.97% 0.28% 13.53% 33.52% 32.25% -3.30% -
  Horiz. % 182.79% 194.39% 193.85% 170.75% 127.89% 96.70% 100.00%
PBT 3,716 4,882 3,670 -672 339 -918 -360 -
  QoQ % -23.89% 33.04% 646.13% -298.23% 136.90% -155.18% -
  Horiz. % -1,032.22% -1,356.30% -1,019.44% 186.67% -94.17% 255.19% 100.00%
Tax -1,233 -1,100 -1,180 -792 -728 -352 -540 73.49%
  QoQ % -12.09% 6.78% -48.99% -8.79% -106.82% 34.81% -
  Horiz. % 228.33% 203.70% 218.52% 146.67% 134.81% 65.19% 100.00%
NP 2,483 3,782 2,490 -1,464 -389 -1,270 -900 -
  QoQ % -34.36% 51.91% 270.08% -276.35% 69.39% -41.19% -
  Horiz. % -275.89% -420.30% -276.67% 162.67% 43.22% 141.19% 100.00%
NP to SH 2,008 3,236 1,838 -2,172 -890 -1,873 -1,522 -
  QoQ % -37.95% 76.06% 184.62% -144.04% 52.49% -23.08% -
  Horiz. % -131.93% -212.61% -120.76% 142.71% 58.48% 123.08% 100.00%
Tax Rate 33.18 % 22.53 % 32.15 % - % 214.75 % - % - % -
  QoQ % 47.27% -29.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 15.45% 10.49% 14.97% 0.00% 100.00% - -
Total Cost 46,266 48,061 49,210 47,004 34,496 27,061 27,570 41.26%
  QoQ % -3.74% -2.33% 4.69% 36.26% 27.47% -1.85% -
  Horiz. % 167.81% 174.32% 178.49% 170.49% 125.12% 98.15% 100.00%
Net Worth 34,000 34,785 33,163 31,541 32,000 31,622 32,042 4.04%
  QoQ % -2.26% 4.89% 5.14% -1.43% 1.19% -1.31% -
  Horiz. % 106.11% 108.56% 103.50% 98.44% 99.87% 98.69% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 34,000 34,785 33,163 31,541 32,000 31,622 32,042 4.04%
  QoQ % -2.26% 4.89% 5.14% -1.43% 1.19% -1.31% -
  Horiz. % 106.11% 108.56% 103.50% 98.44% 99.87% 98.69% 100.00%
NOSH 40,000 39,983 39,956 39,926 40,000 40,028 40,052 -0.09%
  QoQ % 0.04% 0.07% 0.08% -0.18% -0.07% -0.06% -
  Horiz. % 99.87% 99.83% 99.76% 99.69% 99.87% 99.94% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.09 % 7.30 % 4.82 % -3.21 % -1.14 % -4.93 % -3.37 % -
  QoQ % -30.27% 51.45% 250.16% -181.58% 76.88% -46.29% -
  Horiz. % -151.04% -216.62% -143.03% 95.25% 33.83% 146.29% 100.00%
ROE 5.91 % 9.30 % 5.54 % -6.89 % -2.78 % -5.92 % -4.75 % -
  QoQ % -36.45% 67.87% 180.41% -147.84% 53.04% -24.63% -
  Horiz. % -124.42% -195.79% -116.63% 145.05% 58.53% 124.63% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 121.87 129.66 129.39 114.06 85.27 64.43 66.59 49.68%
  QoQ % -6.01% 0.21% 13.44% 33.76% 32.35% -3.24% -
  Horiz. % 183.02% 194.71% 194.31% 171.29% 128.05% 96.76% 100.00%
EPS 5.02 8.09 4.60 -5.44 -2.23 -4.68 -3.80 -
  QoQ % -37.95% 75.87% 184.56% -143.95% 52.35% -23.16% -
  Horiz. % -132.11% -212.89% -121.05% 143.16% 58.68% 123.16% 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 0.8500 0.8700 0.8300 0.7900 0.8000 0.7900 0.8000 4.13%
  QoQ % -2.30% 4.82% 5.06% -1.25% 1.27% -1.25% -
  Horiz. % 106.25% 108.75% 103.75% 98.75% 100.00% 98.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 121.87 129.61 129.25 113.85 85.27 64.48 66.68 49.54%
  QoQ % -5.97% 0.28% 13.53% 33.52% 32.24% -3.30% -
  Horiz. % 182.77% 194.38% 193.84% 170.74% 127.88% 96.70% 100.00%
EPS 5.02 8.09 4.60 -5.43 -2.23 -4.68 -3.81 -
  QoQ % -37.95% 75.87% 184.71% -143.50% 52.35% -22.83% -
  Horiz. % -131.76% -212.34% -120.73% 142.52% 58.53% 122.83% 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 0.8500 0.8696 0.8291 0.7885 0.8000 0.7906 0.8011 4.03%
  QoQ % -2.25% 4.88% 5.15% -1.44% 1.19% -1.31% -
  Horiz. % 106.10% 108.55% 103.50% 98.43% 99.86% 98.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.4400 0.1300 0.1300 0.1200 0.3000 0.2800 0.2900 -
P/RPS 0.36 0.10 0.10 0.11 0.35 0.43 0.44 -12.53%
  QoQ % 260.00% 0.00% -9.09% -68.57% -18.60% -2.27% -
  Horiz. % 81.82% 22.73% 22.73% 25.00% 79.55% 97.73% 100.00%
P/EPS 8.76 1.61 2.83 -2.21 -13.48 -5.98 -7.63 -
  QoQ % 444.10% -43.11% 228.05% 83.61% -125.42% 21.63% -
  Horiz. % -114.81% -21.10% -37.09% 28.96% 176.67% 78.37% 100.00%
EY 11.41 62.26 35.38 -45.33 -7.42 -16.71 -13.10 -
  QoQ % -81.67% 75.98% 178.05% -510.92% 55.60% -27.56% -
  Horiz. % -87.10% -475.27% -270.08% 346.03% 56.64% 127.56% 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 0.52 0.15 0.16 0.15 0.38 0.35 0.36 27.81%
  QoQ % 246.67% -6.25% 6.67% -60.53% 8.57% -2.78% -
  Horiz. % 144.44% 41.67% 44.44% 41.67% 105.56% 97.22% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 25/02/09 19/11/08 28/08/08 30/05/08 27/02/08 -
Price 0.4300 0.1200 0.4300 0.1500 0.2100 0.3000 0.1700 -
P/RPS 0.35 0.09 0.33 0.13 0.25 0.47 0.26 21.94%
  QoQ % 288.89% -72.73% 153.85% -48.00% -46.81% 80.77% -
  Horiz. % 134.62% 34.62% 126.92% 50.00% 96.15% 180.77% 100.00%
P/EPS 8.57 1.48 9.35 -2.76 -9.44 -6.41 -4.47 -
  QoQ % 479.05% -84.17% 438.77% 70.76% -47.27% -43.40% -
  Horiz. % -191.72% -33.11% -209.17% 61.74% 211.19% 143.40% 100.00%
EY 11.67 67.44 10.70 -36.27 -10.60 -15.60 -22.35 -
  QoQ % -82.70% 530.28% 129.50% -242.17% 32.05% 30.20% -
  Horiz. % -52.21% -301.74% -47.87% 162.28% 47.43% 69.80% 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 0.51 0.14 0.52 0.19 0.26 0.38 0.21 80.77%
  QoQ % 264.29% -73.08% 173.68% -26.92% -31.58% 80.95% -
  Horiz. % 242.86% 66.67% 247.62% 90.48% 123.81% 180.95% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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