Highlights

[HOOVER] QoQ Annualized Quarter Result on 2009-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     76.06%    YoY -     272.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 55,462 34,276 48,749 51,844 51,700 45,540 34,107 38.16%
  QoQ % 61.81% -29.69% -5.97% 0.28% 13.53% 33.52% -
  Horiz. % 162.61% 100.50% 142.93% 152.00% 151.58% 133.52% 100.00%
PBT 9,084 140 3,716 4,882 3,670 -672 339 790.12%
  QoQ % 6,388.57% -96.23% -23.89% 33.04% 646.13% -298.23% -
  Horiz. % 2,679.65% 41.30% 1,096.17% 1,440.31% 1,082.60% -198.23% 100.00%
Tax -2,014 -104 -1,233 -1,100 -1,180 -792 -728 96.70%
  QoQ % -1,836.54% 91.57% -12.09% 6.78% -48.99% -8.79% -
  Horiz. % 276.65% 14.29% 169.37% 151.10% 162.09% 108.79% 100.00%
NP 7,070 36 2,483 3,782 2,490 -1,464 -389 -
  QoQ % 19,538.89% -98.55% -34.36% 51.91% 270.08% -276.35% -
  Horiz. % -1,817.48% -9.25% -638.30% -972.41% -640.10% 376.35% 100.00%
NP to SH 6,558 -24 2,008 3,236 1,838 -2,172 -890 -
  QoQ % 27,425.00% -101.20% -37.95% 76.06% 184.62% -144.04% -
  Horiz. % -736.85% 2.70% -225.62% -363.60% -206.52% 244.04% 100.00%
Tax Rate 22.17 % 74.29 % 33.18 % 22.53 % 32.15 % - % 214.75 % -77.90%
  QoQ % -70.16% 123.90% 47.27% -29.92% 0.00% 0.00% -
  Horiz. % 10.32% 34.59% 15.45% 10.49% 14.97% 0.00% 100.00%
Total Cost 48,392 34,240 46,266 48,061 49,210 47,004 34,496 25.24%
  QoQ % 41.33% -25.99% -3.74% -2.33% 4.69% 36.26% -
  Horiz. % 140.28% 99.26% 134.12% 139.32% 142.65% 136.26% 100.00%
Net Worth 36,788 25,199 34,000 34,785 33,163 31,541 32,000 9.72%
  QoQ % 45.99% -25.88% -2.26% 4.89% 5.14% -1.43% -
  Horiz. % 114.96% 78.75% 106.25% 108.71% 103.64% 98.57% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 36,788 25,199 34,000 34,785 33,163 31,541 32,000 9.72%
  QoQ % 45.99% -25.88% -2.26% 4.89% 5.14% -1.43% -
  Horiz. % 114.96% 78.75% 106.25% 108.71% 103.64% 98.57% 100.00%
NOSH 39,987 30,000 40,000 39,983 39,956 39,926 40,000 -0.02%
  QoQ % 33.29% -25.00% 0.04% 0.07% 0.08% -0.18% -
  Horiz. % 99.97% 75.00% 100.00% 99.96% 99.89% 99.82% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.75 % 0.11 % 5.09 % 7.30 % 4.82 % -3.21 % -1.14 % -
  QoQ % 11,490.91% -97.84% -30.27% 51.45% 250.16% -181.58% -
  Horiz. % -1,118.42% -9.65% -446.49% -640.35% -422.81% 281.58% 100.00%
ROE 17.83 % -0.10 % 5.91 % 9.30 % 5.54 % -6.89 % -2.78 % -
  QoQ % 17,930.00% -101.69% -36.45% 67.87% 180.41% -147.84% -
  Horiz. % -641.37% 3.60% -212.59% -334.53% -199.28% 247.84% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 138.70 114.25 121.87 129.66 129.39 114.06 85.27 38.19%
  QoQ % 21.40% -6.25% -6.01% 0.21% 13.44% 33.76% -
  Horiz. % 162.66% 133.99% 142.92% 152.06% 151.74% 133.76% 100.00%
EPS 16.40 -0.08 5.02 8.09 4.60 -5.44 -2.23 -
  QoQ % 20,600.00% -101.59% -37.95% 75.87% 184.56% -143.95% -
  Horiz. % -735.43% 3.59% -225.11% -362.78% -206.28% 243.95% 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 0.9200 0.8400 0.8500 0.8700 0.8300 0.7900 0.8000 9.74%
  QoQ % 9.52% -1.18% -2.30% 4.82% 5.06% -1.25% -
  Horiz. % 115.00% 105.00% 106.25% 108.75% 103.75% 98.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 138.66 85.69 121.87 129.61 129.25 113.85 85.27 38.16%
  QoQ % 61.82% -29.69% -5.97% 0.28% 13.53% 33.52% -
  Horiz. % 162.61% 100.49% 142.92% 152.00% 151.58% 133.52% 100.00%
EPS 16.40 -0.06 5.02 8.09 4.60 -5.43 -2.23 -
  QoQ % 27,433.33% -101.20% -37.95% 75.87% 184.71% -143.50% -
  Horiz. % -735.43% 2.69% -225.11% -362.78% -206.28% 243.50% 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 0.9197 0.6300 0.8500 0.8696 0.8291 0.7885 0.8000 9.71%
  QoQ % 45.98% -25.88% -2.25% 4.88% 5.15% -1.44% -
  Horiz. % 114.96% 78.75% 106.25% 108.70% 103.64% 98.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.2200 0.4300 0.4400 0.1300 0.1300 0.1200 0.3000 -
P/RPS 0.16 0.38 0.36 0.10 0.10 0.11 0.35 -40.57%
  QoQ % -57.89% 5.56% 260.00% 0.00% -9.09% -68.57% -
  Horiz. % 45.71% 108.57% 102.86% 28.57% 28.57% 31.43% 100.00%
P/EPS 1.34 -537.50 8.76 1.61 2.83 -2.21 -13.48 -
  QoQ % 100.25% -6,235.84% 444.10% -43.11% 228.05% 83.61% -
  Horiz. % -9.94% 3,987.39% -64.99% -11.94% -20.99% 16.39% 100.00%
EY 74.55 -0.19 11.41 62.26 35.38 -45.33 -7.42 -
  QoQ % 39,336.85% -101.67% -81.67% 75.98% 178.05% -510.92% -
  Horiz. % -1,004.72% 2.56% -153.77% -839.08% -476.82% 610.92% 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 0.24 0.51 0.52 0.15 0.16 0.15 0.38 -26.33%
  QoQ % -52.94% -1.92% 246.67% -6.25% 6.67% -60.53% -
  Horiz. % 63.16% 134.21% 136.84% 39.47% 42.11% 39.47% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 08/02/10 13/11/09 28/08/09 28/05/09 25/02/09 19/11/08 28/08/08 -
Price 0.2300 0.3000 0.4300 0.1200 0.4300 0.1500 0.2100 -
P/RPS 0.17 0.26 0.35 0.09 0.33 0.13 0.25 -22.62%
  QoQ % -34.62% -25.71% 288.89% -72.73% 153.85% -48.00% -
  Horiz. % 68.00% 104.00% 140.00% 36.00% 132.00% 52.00% 100.00%
P/EPS 1.40 -375.00 8.57 1.48 9.35 -2.76 -9.44 -
  QoQ % 100.37% -4,475.73% 479.05% -84.17% 438.77% 70.76% -
  Horiz. % -14.83% 3,972.46% -90.78% -15.68% -99.05% 29.24% 100.00%
EY 71.30 -0.27 11.67 67.44 10.70 -36.27 -10.60 -
  QoQ % 26,507.41% -102.31% -82.70% 530.28% 129.50% -242.17% -
  Horiz. % -672.64% 2.55% -110.09% -636.23% -100.94% 342.17% 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 0.25 0.36 0.51 0.14 0.52 0.19 0.26 -2.57%
  QoQ % -30.56% -29.41% 264.29% -73.08% 173.68% -26.92% -
  Horiz. % 96.15% 138.46% 196.15% 53.85% 200.00% 73.08% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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