[HOOVER] QoQ Annualized Quarter Result on 2012-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 40,536 36,435 35,305 34,308 34,524 38,473 38,373 3.72% QoQ % 11.26% 3.20% 2.91% -0.63% -10.26% 0.26% - Horiz. % 105.64% 94.95% 92.00% 89.41% 89.97% 100.26% 100.00%
PBT -784 -413 -681 -782 -408 1,694 1,528 - QoQ % -89.83% 39.38% 12.87% -91.67% -124.09% 10.86% - Horiz. % -51.31% -27.03% -44.59% -51.18% -26.70% 110.86% 100.00%
Tax -512 -373 -502 -436 -576 -799 -752 -22.59% QoQ % -37.27% 25.80% -15.29% 24.31% 27.91% -6.25% - Horiz. % 68.09% 49.60% 66.84% 57.98% 76.60% 106.25% 100.00%
NP -1,296 -786 -1,184 -1,218 -984 895 776 - QoQ % -64.89% 33.61% 2.79% -23.78% -209.94% 15.34% - Horiz. % -167.01% -101.29% -152.58% -156.96% -126.80% 115.34% 100.00%
NP to SH -1,732 -996 -1,604 -1,588 -1,480 214 74 - QoQ % -73.90% 37.91% -1.01% -7.30% -791.59% 186.61% - Horiz. % -2,319.66% -1,333.94% -2,148.23% -2,126.80% -1,982.16% 286.61% 100.00%
Tax Rate - % - % - % - % - % 47.17 % 49.21 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -4.15% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 95.85% 100.00%
Total Cost 41,832 37,221 36,489 35,526 35,508 37,578 37,597 7.37% QoQ % 12.39% 2.01% 2.71% 0.05% -5.51% -0.05% - Horiz. % 111.26% 99.00% 97.05% 94.49% 94.44% 99.95% 100.00%
Net Worth 44,400 44,800 42,364 42,692 43,200 43,196 40,799 5.79% QoQ % -0.89% 5.75% -0.77% -1.17% 0.01% 5.87% - Horiz. % 108.82% 109.80% 103.84% 104.64% 105.88% 105.87% 100.00%
Dividend 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 44,400 44,800 42,364 42,692 43,200 43,196 40,799 5.79% QoQ % -0.89% 5.75% -0.77% -1.17% 0.01% 5.87% - Horiz. % 108.82% 109.80% 103.84% 104.64% 105.88% 105.87% 100.00%
NOSH 40,000 40,000 39,966 40,000 40,000 40,000 40,000 - QoQ % 0.00% 0.08% -0.08% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 99.92% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -3.20 % -2.16 % -3.35 % -3.55 % -2.85 % 2.33 % 2.02 % - QoQ % -48.15% 35.52% 5.63% -24.56% -222.32% 15.35% - Horiz. % -158.42% -106.93% -165.84% -175.74% -141.09% 115.35% 100.00%
ROE -3.90 % -2.22 % -3.79 % -3.72 % -3.43 % 0.50 % 0.18 % - QoQ % -75.68% 41.42% -1.88% -8.45% -786.00% 177.78% - Horiz. % -2,166.67% -1,233.33% -2,105.56% -2,066.67% -1,905.56% 277.78% 100.00%
Per Share 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 101.34 91.09 88.34 85.99 86.31 97.08 95.93 3.72% QoQ % 11.25% 3.11% 2.73% -0.37% -11.09% 1.20% - Horiz. % 105.64% 94.95% 92.09% 89.64% 89.97% 101.20% 100.00%
EPS -4.32 -2.49 -4.01 -3.98 -3.72 0.54 0.19 - QoQ % -73.49% 37.91% -0.75% -6.99% -788.89% 184.21% - Horiz. % -2,273.68% -1,310.53% -2,110.53% -2,094.74% -1,957.89% 284.21% 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 1.1100 1.1200 1.0600 1.0700 1.0800 1.0900 1.0200 5.79% QoQ % -0.89% 5.66% -0.93% -0.93% -0.92% 6.86% - Horiz. % 108.82% 109.80% 103.92% 104.90% 105.88% 106.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 101.34 91.09 88.26 85.99 86.31 97.08 95.93 3.72% QoQ % 11.25% 3.21% 2.64% -0.37% -11.09% 1.20% - Horiz. % 105.64% 94.95% 92.00% 89.64% 89.97% 101.20% 100.00%
EPS -4.32 -2.49 -4.01 -3.98 -3.72 0.54 0.19 - QoQ % -73.49% 37.91% -0.75% -6.99% -788.89% 184.21% - Horiz. % -2,273.68% -1,310.53% -2,110.53% -2,094.74% -1,957.89% 284.21% 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 1.1100 1.1200 1.0591 1.0700 1.0800 1.0900 1.0200 5.79% QoQ % -0.89% 5.75% -1.02% -0.93% -0.92% 6.86% - Horiz. % 108.82% 109.80% 103.83% 104.90% 105.88% 106.86% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3700 0.3300 0.3000 0.2700 0.2800 0.2600 0.4400 -
P/RPS 0.37 0.36 0.34 0.31 0.32 0.27 0.46 -13.50% QoQ % 2.78% 5.88% 9.68% -3.12% 18.52% -41.30% - Horiz. % 80.43% 78.26% 73.91% 67.39% 69.57% 58.70% 100.00%
P/EPS -8.55 -13.25 -7.48 -6.78 -7.57 48.15 235.72 - QoQ % 35.47% -77.14% -10.32% 10.44% -115.72% -79.57% - Horiz. % -3.63% -5.62% -3.17% -2.88% -3.21% 20.43% 100.00%
EY -11.70 -7.55 -13.38 -14.74 -13.21 2.08 0.42 - QoQ % -54.97% 43.57% 9.23% -11.58% -735.10% 395.24% - Horiz. % -2,785.71% -1,797.62% -3,185.71% -3,509.52% -3,145.24% 495.24% 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 0.33 0.29 0.28 0.25 0.26 0.24 0.43 -16.16% QoQ % 13.79% 3.57% 12.00% -3.85% 8.33% -44.19% - Horiz. % 76.74% 67.44% 65.12% 58.14% 60.47% 55.81% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 21/05/13 25/02/13 30/11/12 29/08/12 24/05/12 -
Price 0.3550 0.3400 0.3800 0.2700 0.2800 0.2600 0.2500 -
P/RPS 0.35 0.37 0.43 0.31 0.32 0.27 0.26 21.89% QoQ % -5.41% -13.95% 38.71% -3.12% 18.52% 3.85% - Horiz. % 134.62% 142.31% 165.38% 119.23% 123.08% 103.85% 100.00%
P/EPS -8.20 -13.65 -9.47 -6.78 -7.57 48.15 133.93 - QoQ % 39.93% -44.14% -39.68% 10.44% -115.72% -64.05% - Horiz. % -6.12% -10.19% -7.07% -5.06% -5.65% 35.95% 100.00%
EY -12.20 -7.32 -10.56 -14.74 -13.21 2.08 0.75 - QoQ % -66.67% 30.68% 28.36% -11.58% -735.10% 177.33% - Horiz. % -1,626.67% -976.00% -1,408.00% -1,965.33% -1,761.33% 277.33% 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 0.32 0.30 0.36 0.25 0.26 0.24 0.25 17.87% QoQ % 6.67% -16.67% 44.00% -3.85% 8.33% -4.00% - Horiz. % 128.00% 120.00% 144.00% 100.00% 104.00% 96.00% 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
HOOVER2nd-QTR2013.pdf 
