[HOOVER] QoQ Annualized Quarter Result on 2007-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 45,540 34,107 25,790 26,670 25,512 28,199 29,477 33.53% QoQ % 33.52% 32.25% -3.30% 4.54% -9.53% -4.34% - Horiz. % 154.49% 115.71% 87.49% 90.48% 86.55% 95.66% 100.00%
PBT -672 339 -918 -360 -680 270 869 - QoQ % -298.23% 136.90% -155.18% 47.06% -351.85% -68.94% - Horiz. % -77.30% 39.00% -105.67% -41.41% -78.22% 31.06% 100.00%
Tax -792 -728 -352 -540 -480 -445 -473 40.81% QoQ % -8.79% -106.82% 34.81% -12.50% -7.87% 5.99% - Horiz. % 167.32% 153.80% 74.37% 114.08% 101.41% 94.01% 100.00%
NP -1,464 -389 -1,270 -900 -1,160 -175 396 - QoQ % -276.35% 69.39% -41.19% 22.41% -562.86% -144.19% - Horiz. % -369.70% -98.23% -320.88% -227.27% -292.93% -44.19% 100.00%
NP to SH -2,172 -890 -1,873 -1,522 -1,692 -665 -208 375.71% QoQ % -144.04% 52.49% -23.08% 10.05% -154.44% -219.71% - Horiz. % 1,044.23% 427.88% 900.64% 731.73% 813.46% 319.71% 100.00%
Tax Rate - % 214.75 % - % - % - % 164.81 % 54.45 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 202.68% - Horiz. % 0.00% 394.40% 0.00% 0.00% 0.00% 302.68% 100.00%
Total Cost 47,004 34,496 27,061 27,570 26,672 28,374 29,081 37.60% QoQ % 36.26% 27.47% -1.85% 3.37% -6.00% -2.43% - Horiz. % 161.63% 118.62% 93.05% 94.80% 91.72% 97.57% 100.00%
Net Worth 31,541 32,000 31,622 32,042 32,722 33,249 33,599 -4.12% QoQ % -1.43% 1.19% -1.31% -2.08% -1.59% -1.04% - Horiz. % 93.87% 95.24% 94.11% 95.36% 97.39% 98.96% 100.00%
Dividend 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 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 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 31,541 32,000 31,622 32,042 32,722 33,249 33,599 -4.12% QoQ % -1.43% 1.19% -1.31% -2.08% -1.59% -1.04% - Horiz. % 93.87% 95.24% 94.11% 95.36% 97.39% 98.96% 100.00%
NOSH 39,926 40,000 40,028 40,052 39,905 40,060 40,000 -0.12% QoQ % -0.18% -0.07% -0.06% 0.37% -0.39% 0.15% - Horiz. % 99.82% 100.00% 100.07% 100.13% 99.76% 100.15% 100.00%
Ratio Analysis 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.21 % -1.14 % -4.93 % -3.37 % -4.55 % -0.62 % 1.34 % - QoQ % -181.58% 76.88% -46.29% 25.93% -633.87% -146.27% - Horiz. % -239.55% -85.07% -367.91% -251.49% -339.55% -46.27% 100.00%
ROE -6.89 % -2.78 % -5.92 % -4.75 % -5.17 % -2.00 % -0.62 % 395.81% QoQ % -147.84% 53.04% -24.63% 8.12% -158.50% -222.58% - Horiz. % 1,111.29% 448.39% 954.84% 766.13% 833.87% 322.58% 100.00%
Per Share 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 114.06 85.27 64.43 66.59 63.93 70.39 73.69 33.70% QoQ % 33.76% 32.35% -3.24% 4.16% -9.18% -4.48% - Horiz. % 154.78% 115.71% 87.43% 90.37% 86.76% 95.52% 100.00%
EPS -5.44 -2.23 -4.68 -3.80 -4.24 -1.66 -0.52 376.29% QoQ % -143.95% 52.35% -23.16% 10.38% -155.42% -219.23% - Horiz. % 1,046.15% 428.85% 900.00% 730.77% 815.38% 319.23% 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 0.7900 0.8000 0.7900 0.8000 0.8200 0.8300 0.8400 -4.00% QoQ % -1.25% 1.27% -1.25% -2.44% -1.20% -1.19% - Horiz. % 94.05% 95.24% 94.05% 95.24% 97.62% 98.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 113.85 85.27 64.48 66.68 63.78 70.50 73.69 33.54% QoQ % 33.52% 32.24% -3.30% 4.55% -9.53% -4.33% - Horiz. % 154.50% 115.71% 87.50% 90.49% 86.55% 95.67% 100.00%
EPS -5.43 -2.23 -4.68 -3.81 -4.23 -1.66 -0.52 375.71% QoQ % -143.50% 52.35% -22.83% 9.93% -154.82% -219.23% - Horiz. % 1,044.23% 428.85% 900.00% 732.69% 813.46% 319.23% 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 0.7885 0.8000 0.7906 0.8011 0.8181 0.8313 0.8400 -4.12% QoQ % -1.44% 1.19% -1.31% -2.08% -1.59% -1.04% - Horiz. % 93.87% 95.24% 94.12% 95.37% 97.39% 98.96% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.1200 0.3000 0.2800 0.2900 0.3800 0.6800 0.3500 -
P/RPS 0.11 0.35 0.43 0.44 0.59 0.97 0.47 -61.92% QoQ % -68.57% -18.60% -2.27% -25.42% -39.18% 106.38% - Horiz. % 23.40% 74.47% 91.49% 93.62% 125.53% 206.38% 100.00%
P/EPS -2.21 -13.48 -5.98 -7.63 -8.96 -40.96 -67.31 -89.68% QoQ % 83.61% -125.42% 21.63% 14.84% 78.12% 39.15% - Horiz. % 3.28% 20.03% 8.88% 11.34% 13.31% 60.85% 100.00%
EY -45.33 -7.42 -16.71 -13.10 -11.16 -2.44 -1.49 868.50% QoQ % -510.92% 55.60% -27.56% -17.38% -357.38% -63.76% - Horiz. % 3,042.28% 497.99% 1,121.48% 879.19% 748.99% 163.76% 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 0.38 0.35 0.36 0.46 0.82 0.42 -49.57% QoQ % -60.53% 8.57% -2.78% -21.74% -43.90% 95.24% - Horiz. % 35.71% 90.48% 83.33% 85.71% 109.52% 195.24% 100.00%
Price Multiplier on Announcement Date 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 28/08/08 30/05/08 27/02/08 26/11/07 28/08/07 17/05/07 -
Price 0.1500 0.2100 0.3000 0.1700 0.3200 0.4000 0.4000 -
P/RPS 0.13 0.25 0.47 0.26 0.50 0.57 0.54 -61.20% QoQ % -48.00% -46.81% 80.77% -48.00% -12.28% 5.56% - Horiz. % 24.07% 46.30% 87.04% 48.15% 92.59% 105.56% 100.00%
P/EPS -2.76 -9.44 -6.41 -4.47 -7.55 -24.10 -76.92 -89.06% QoQ % 70.76% -47.27% -43.40% 40.79% 68.67% 68.67% - Horiz. % 3.59% 12.27% 8.33% 5.81% 9.82% 31.33% 100.00%
EY -36.27 -10.60 -15.60 -22.35 -13.25 -4.15 -1.30 814.33% QoQ % -242.17% 32.05% 30.20% -68.68% -219.28% -219.23% - Horiz. % 2,790.00% 815.38% 1,200.00% 1,719.23% 1,019.23% 319.23% 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 0.19 0.26 0.38 0.21 0.39 0.48 0.48 -46.00% QoQ % -26.92% -31.58% 80.95% -46.15% -18.75% 0.00% - Horiz. % 39.58% 54.17% 79.17% 43.75% 81.25% 100.00% 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
GHB-2qtr08Note Interim FS.pdf 
