Highlights

[HOOVER] QoQ Annualized Quarter Result on 2008-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     184.62%    YoY -     220.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 34,276 48,749 51,844 51,700 45,540 34,107 25,790 20.86%
  QoQ % -29.69% -5.97% 0.28% 13.53% 33.52% 32.25% -
  Horiz. % 132.90% 189.02% 201.02% 200.46% 176.58% 132.25% 100.00%
PBT 140 3,716 4,882 3,670 -672 339 -918 -
  QoQ % -96.23% -23.89% 33.04% 646.13% -298.23% 136.90% -
  Horiz. % -15.24% -404.50% -531.50% -399.49% 73.15% -36.90% 100.00%
Tax -104 -1,233 -1,100 -1,180 -792 -728 -352 -55.61%
  QoQ % 91.57% -12.09% 6.78% -48.99% -8.79% -106.82% -
  Horiz. % 29.55% 350.28% 312.50% 335.23% 225.00% 206.82% 100.00%
NP 36 2,483 3,782 2,490 -1,464 -389 -1,270 -
  QoQ % -98.55% -34.36% 51.91% 270.08% -276.35% 69.39% -
  Horiz. % -2.83% -195.41% -297.69% -195.96% 115.22% 30.61% 100.00%
NP to SH -24 2,008 3,236 1,838 -2,172 -890 -1,873 -94.51%
  QoQ % -101.20% -37.95% 76.06% 184.62% -144.04% 52.49% -
  Horiz. % 1.28% -107.19% -172.74% -98.11% 115.94% 47.51% 100.00%
Tax Rate 74.29 % 33.18 % 22.53 % 32.15 % - % 214.75 % - % -
  QoQ % 123.90% 47.27% -29.92% 0.00% 0.00% 0.00% -
  Horiz. % 34.59% 15.45% 10.49% 14.97% 0.00% 100.00% -
Total Cost 34,240 46,266 48,061 49,210 47,004 34,496 27,061 16.97%
  QoQ % -25.99% -3.74% -2.33% 4.69% 36.26% 27.47% -
  Horiz. % 126.53% 170.97% 177.60% 181.85% 173.69% 127.47% 100.00%
Net Worth 25,199 34,000 34,785 33,163 31,541 32,000 31,622 -14.03%
  QoQ % -25.88% -2.26% 4.89% 5.14% -1.43% 1.19% -
  Horiz. % 79.69% 107.52% 110.00% 104.87% 99.75% 101.19% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 25,199 34,000 34,785 33,163 31,541 32,000 31,622 -14.03%
  QoQ % -25.88% -2.26% 4.89% 5.14% -1.43% 1.19% -
  Horiz. % 79.69% 107.52% 110.00% 104.87% 99.75% 101.19% 100.00%
NOSH 30,000 40,000 39,983 39,956 39,926 40,000 40,028 -17.48%
  QoQ % -25.00% 0.04% 0.07% 0.08% -0.18% -0.07% -
  Horiz. % 74.95% 99.93% 99.89% 99.82% 99.75% 99.93% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.11 % 5.09 % 7.30 % 4.82 % -3.21 % -1.14 % -4.93 % -
  QoQ % -97.84% -30.27% 51.45% 250.16% -181.58% 76.88% -
  Horiz. % -2.23% -103.25% -148.07% -97.77% 65.11% 23.12% 100.00%
ROE -0.10 % 5.91 % 9.30 % 5.54 % -6.89 % -2.78 % -5.92 % -93.40%
  QoQ % -101.69% -36.45% 67.87% 180.41% -147.84% 53.04% -
  Horiz. % 1.69% -99.83% -157.09% -93.58% 116.39% 46.96% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 114.25 121.87 129.66 129.39 114.06 85.27 64.43 46.45%
  QoQ % -6.25% -6.01% 0.21% 13.44% 33.76% 32.35% -
  Horiz. % 177.32% 189.15% 201.24% 200.82% 177.03% 132.35% 100.00%
EPS -0.08 5.02 8.09 4.60 -5.44 -2.23 -4.68 -93.35%
  QoQ % -101.59% -37.95% 75.87% 184.56% -143.95% 52.35% -
  Horiz. % 1.71% -107.26% -172.86% -98.29% 116.24% 47.65% 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 0.8400 0.8500 0.8700 0.8300 0.7900 0.8000 0.7900 4.17%
  QoQ % -1.18% -2.30% 4.82% 5.06% -1.25% 1.27% -
  Horiz. % 106.33% 107.59% 110.13% 105.06% 100.00% 101.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 85.69 121.87 129.61 129.25 113.85 85.27 64.48 20.85%
  QoQ % -29.69% -5.97% 0.28% 13.53% 33.52% 32.24% -
  Horiz. % 132.89% 189.00% 201.01% 200.45% 176.57% 132.24% 100.00%
EPS -0.06 5.02 8.09 4.60 -5.43 -2.23 -4.68 -94.51%
  QoQ % -101.20% -37.95% 75.87% 184.71% -143.50% 52.35% -
  Horiz. % 1.28% -107.26% -172.86% -98.29% 116.03% 47.65% 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 0.6300 0.8500 0.8696 0.8291 0.7885 0.8000 0.7906 -14.04%
  QoQ % -25.88% -2.25% 4.88% 5.15% -1.44% 1.19% -
  Horiz. % 79.69% 107.51% 109.99% 104.87% 99.73% 101.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.4300 0.4400 0.1300 0.1300 0.1200 0.3000 0.2800 -
P/RPS 0.38 0.36 0.10 0.10 0.11 0.35 0.43 -7.90%
  QoQ % 5.56% 260.00% 0.00% -9.09% -68.57% -18.60% -
  Horiz. % 88.37% 83.72% 23.26% 23.26% 25.58% 81.40% 100.00%
P/EPS -537.50 8.76 1.61 2.83 -2.21 -13.48 -5.98 1,901.07%
  QoQ % -6,235.84% 444.10% -43.11% 228.05% 83.61% -125.42% -
  Horiz. % 8,988.29% -146.49% -26.92% -47.32% 36.96% 225.42% 100.00%
EY -0.19 11.41 62.26 35.38 -45.33 -7.42 -16.71 -94.93%
  QoQ % -101.67% -81.67% 75.98% 178.05% -510.92% 55.60% -
  Horiz. % 1.14% -68.28% -372.59% -211.73% 271.27% 44.40% 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 0.52 0.15 0.16 0.15 0.38 0.35 28.50%
  QoQ % -1.92% 246.67% -6.25% 6.67% -60.53% 8.57% -
  Horiz. % 145.71% 148.57% 42.86% 45.71% 42.86% 108.57% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 13/11/09 28/08/09 28/05/09 25/02/09 19/11/08 28/08/08 30/05/08 -
Price 0.3000 0.4300 0.1200 0.4300 0.1500 0.2100 0.3000 -
P/RPS 0.26 0.35 0.09 0.33 0.13 0.25 0.47 -32.59%
  QoQ % -25.71% 288.89% -72.73% 153.85% -48.00% -46.81% -
  Horiz. % 55.32% 74.47% 19.15% 70.21% 27.66% 53.19% 100.00%
P/EPS -375.00 8.57 1.48 9.35 -2.76 -9.44 -6.41 1,403.28%
  QoQ % -4,475.73% 479.05% -84.17% 438.77% 70.76% -47.27% -
  Horiz. % 5,850.23% -133.70% -23.09% -145.87% 43.06% 147.27% 100.00%
EY -0.27 11.67 67.44 10.70 -36.27 -10.60 -15.60 -93.29%
  QoQ % -102.31% -82.70% 530.28% 129.50% -242.17% 32.05% -
  Horiz. % 1.73% -74.81% -432.31% -68.59% 232.50% 67.95% 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 0.36 0.51 0.14 0.52 0.19 0.26 0.38 -3.54%
  QoQ % -29.41% 264.29% -73.08% 173.68% -26.92% -31.58% -
  Horiz. % 94.74% 134.21% 36.84% 136.84% 50.00% 68.42% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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