Highlights

[HOOVER] QoQ Annualized Quarter Result on 2008-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 30-May-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Mar-2008  [#3]
Profit Trend QoQ -     -23.08%    YoY -     -800.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 51,700 45,540 34,107 25,790 26,670 25,512 28,199 49.52%
  QoQ % 13.53% 33.52% 32.25% -3.30% 4.54% -9.53% -
  Horiz. % 183.34% 161.50% 120.95% 91.46% 94.58% 90.47% 100.00%
PBT 3,670 -672 339 -918 -360 -680 270 465.07%
  QoQ % 646.13% -298.23% 136.90% -155.18% 47.06% -351.85% -
  Horiz. % 1,359.26% -248.89% 125.56% -340.25% -133.33% -251.85% 100.00%
Tax -1,180 -792 -728 -352 -540 -480 -445 91.01%
  QoQ % -48.99% -8.79% -106.82% 34.81% -12.50% -7.87% -
  Horiz. % 265.17% 177.98% 163.60% 79.10% 121.35% 107.87% 100.00%
NP 2,490 -1,464 -389 -1,270 -900 -1,160 -175 -
  QoQ % 270.08% -276.35% 69.39% -41.19% 22.41% -562.86% -
  Horiz. % -1,422.86% 836.57% 222.29% 726.09% 514.29% 662.86% 100.00%
NP to SH 1,838 -2,172 -890 -1,873 -1,522 -1,692 -665 -
  QoQ % 184.62% -144.04% 52.49% -23.08% 10.05% -154.44% -
  Horiz. % -276.39% 326.62% 133.83% 281.70% 228.87% 254.44% 100.00%
Tax Rate 32.15 % - % 214.75 % - % - % - % 164.81 % -66.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.51% 0.00% 130.30% 0.00% 0.00% 0.00% 100.00%
Total Cost 49,210 47,004 34,496 27,061 27,570 26,672 28,374 44.11%
  QoQ % 4.69% 36.26% 27.47% -1.85% 3.37% -6.00% -
  Horiz. % 173.43% 165.66% 121.58% 95.37% 97.17% 94.00% 100.00%
Net Worth 33,163 31,541 32,000 31,622 32,042 32,722 33,249 -0.17%
  QoQ % 5.14% -1.43% 1.19% -1.31% -2.08% -1.59% -
  Horiz. % 99.74% 94.86% 96.24% 95.11% 96.37% 98.41% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 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
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 33,163 31,541 32,000 31,622 32,042 32,722 33,249 -0.17%
  QoQ % 5.14% -1.43% 1.19% -1.31% -2.08% -1.59% -
  Horiz. % 99.74% 94.86% 96.24% 95.11% 96.37% 98.41% 100.00%
NOSH 39,956 39,926 40,000 40,028 40,052 39,905 40,060 -0.17%
  QoQ % 0.08% -0.18% -0.07% -0.06% 0.37% -0.39% -
  Horiz. % 99.74% 99.67% 99.85% 99.92% 99.98% 99.61% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.82 % -3.21 % -1.14 % -4.93 % -3.37 % -4.55 % -0.62 % -
  QoQ % 250.16% -181.58% 76.88% -46.29% 25.93% -633.87% -
  Horiz. % -777.42% 517.74% 183.87% 795.16% 543.55% 733.87% 100.00%
ROE 5.54 % -6.89 % -2.78 % -5.92 % -4.75 % -5.17 % -2.00 % -
  QoQ % 180.41% -147.84% 53.04% -24.63% 8.12% -158.50% -
  Horiz. % -277.00% 344.50% 139.00% 296.00% 237.50% 258.50% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 129.39 114.06 85.27 64.43 66.59 63.93 70.39 49.78%
  QoQ % 13.44% 33.76% 32.35% -3.24% 4.16% -9.18% -
  Horiz. % 183.82% 162.04% 121.14% 91.53% 94.60% 90.82% 100.00%
EPS 4.60 -5.44 -2.23 -4.68 -3.80 -4.24 -1.66 -
  QoQ % 184.56% -143.95% 52.35% -23.16% 10.38% -155.42% -
  Horiz. % -277.11% 327.71% 134.34% 281.93% 228.92% 255.42% 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 0.8300 0.7900 0.8000 0.7900 0.8000 0.8200 0.8300 -
  QoQ % 5.06% -1.25% 1.27% -1.25% -2.44% -1.20% -
  Horiz. % 100.00% 95.18% 96.39% 95.18% 96.39% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 129.25 113.85 85.27 64.48 66.68 63.78 70.50 49.52%
  QoQ % 13.53% 33.52% 32.24% -3.30% 4.55% -9.53% -
  Horiz. % 183.33% 161.49% 120.95% 91.46% 94.58% 90.47% 100.00%
EPS 4.60 -5.43 -2.23 -4.68 -3.81 -4.23 -1.66 -
  QoQ % 184.71% -143.50% 52.35% -22.83% 9.93% -154.82% -
  Horiz. % -277.11% 327.11% 134.34% 281.93% 229.52% 254.82% 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 0.8291 0.7885 0.8000 0.7906 0.8011 0.8181 0.8313 -0.18%
  QoQ % 5.15% -1.44% 1.19% -1.31% -2.08% -1.59% -
  Horiz. % 99.74% 94.85% 96.23% 95.10% 96.37% 98.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.1300 0.1200 0.3000 0.2800 0.2900 0.3800 0.6800 -
P/RPS 0.10 0.11 0.35 0.43 0.44 0.59 0.97 -77.86%
  QoQ % -9.09% -68.57% -18.60% -2.27% -25.42% -39.18% -
  Horiz. % 10.31% 11.34% 36.08% 44.33% 45.36% 60.82% 100.00%
P/EPS 2.83 -2.21 -13.48 -5.98 -7.63 -8.96 -40.96 -
  QoQ % 228.05% 83.61% -125.42% 21.63% 14.84% 78.12% -
  Horiz. % -6.91% 5.40% 32.91% 14.60% 18.63% 21.88% 100.00%
EY 35.38 -45.33 -7.42 -16.71 -13.10 -11.16 -2.44 -
  QoQ % 178.05% -510.92% 55.60% -27.56% -17.38% -357.38% -
  Horiz. % -1,450.00% 1,857.79% 304.10% 684.84% 536.89% 457.38% 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 0.16 0.15 0.38 0.35 0.36 0.46 0.82 -66.19%
  QoQ % 6.67% -60.53% 8.57% -2.78% -21.74% -43.90% -
  Horiz. % 19.51% 18.29% 46.34% 42.68% 43.90% 56.10% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 19/11/08 28/08/08 30/05/08 27/02/08 26/11/07 28/08/07 -
Price 0.4300 0.1500 0.2100 0.3000 0.1700 0.3200 0.4000 -
P/RPS 0.33 0.13 0.25 0.47 0.26 0.50 0.57 -30.42%
  QoQ % 153.85% -48.00% -46.81% 80.77% -48.00% -12.28% -
  Horiz. % 57.89% 22.81% 43.86% 82.46% 45.61% 87.72% 100.00%
P/EPS 9.35 -2.76 -9.44 -6.41 -4.47 -7.55 -24.10 -
  QoQ % 438.77% 70.76% -47.27% -43.40% 40.79% 68.67% -
  Horiz. % -38.80% 11.45% 39.17% 26.60% 18.55% 31.33% 100.00%
EY 10.70 -36.27 -10.60 -15.60 -22.35 -13.25 -4.15 -
  QoQ % 129.50% -242.17% 32.05% 30.20% -68.68% -219.28% -
  Horiz. % -257.83% 873.98% 255.42% 375.90% 538.55% 319.28% 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 0.19 0.26 0.38 0.21 0.39 0.48 5.46%
  QoQ % 173.68% -26.92% -31.58% 80.95% -46.15% -18.75% -
  Horiz. % 108.33% 39.58% 54.17% 79.17% 43.75% 81.25% 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
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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