Highlights

[HOOVER] QoQ Annualized Quarter Result on 2013-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 21-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -1.01%    YoY -     -2,248.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 40,026 40,536 36,435 35,305 34,308 34,524 38,473 2.67%
  QoQ % -1.26% 11.26% 3.20% 2.91% -0.63% -10.26% -
  Horiz. % 104.04% 105.36% 94.70% 91.77% 89.17% 89.74% 100.00%
PBT -2,226 -784 -413 -681 -782 -408 1,694 -
  QoQ % -183.93% -89.83% 39.38% 12.87% -91.67% -124.09% -
  Horiz. % -131.40% -46.28% -24.38% -40.22% -46.16% -24.09% 100.00%
Tax -288 -512 -373 -502 -436 -576 -799 -49.26%
  QoQ % 43.75% -37.27% 25.80% -15.29% 24.31% 27.91% -
  Horiz. % 36.05% 64.08% 46.68% 62.91% 54.57% 72.09% 100.00%
NP -2,514 -1,296 -786 -1,184 -1,218 -984 895 -
  QoQ % -93.98% -64.89% 33.61% 2.79% -23.78% -209.94% -
  Horiz. % -280.89% -144.80% -87.82% -132.29% -136.09% -109.94% 100.00%
NP to SH -2,600 -1,732 -996 -1,604 -1,588 -1,480 214 -
  QoQ % -50.12% -73.90% 37.91% -1.01% -7.30% -791.59% -
  Horiz. % -1,214.95% -809.35% -465.42% -749.53% -742.06% -691.59% 100.00%
Tax Rate - % - % - % - % - % - % 47.17 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 42,540 41,832 37,221 36,489 35,526 35,508 37,578 8.60%
  QoQ % 1.69% 12.39% 2.01% 2.71% 0.05% -5.51% -
  Horiz. % 113.20% 111.32% 99.05% 97.10% 94.54% 94.49% 100.00%
Net Worth 43,600 44,400 44,800 42,364 42,692 43,200 43,196 0.62%
  QoQ % -1.80% -0.89% 5.75% -0.77% -1.17% 0.01% -
  Horiz. % 100.93% 102.79% 103.71% 98.08% 98.83% 100.01% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 43,600 44,400 44,800 42,364 42,692 43,200 43,196 0.62%
  QoQ % -1.80% -0.89% 5.75% -0.77% -1.17% 0.01% -
  Horiz. % 100.93% 102.79% 103.71% 98.08% 98.83% 100.01% 100.00%
NOSH 40,000 40,000 40,000 39,966 40,000 40,000 40,000 -
  QoQ % 0.00% 0.00% 0.08% -0.08% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.92% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -6.28 % -3.20 % -2.16 % -3.35 % -3.55 % -2.85 % 2.33 % -
  QoQ % -96.25% -48.15% 35.52% 5.63% -24.56% -222.32% -
  Horiz. % -269.53% -137.34% -92.70% -143.78% -152.36% -122.32% 100.00%
ROE -5.96 % -3.90 % -2.22 % -3.79 % -3.72 % -3.43 % 0.50 % -
  QoQ % -52.82% -75.68% 41.42% -1.88% -8.45% -786.00% -
  Horiz. % -1,192.00% -780.00% -444.00% -758.00% -744.00% -686.00% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 100.07 101.34 91.09 88.34 85.99 86.31 97.08 2.04%
  QoQ % -1.25% 11.25% 3.11% 2.73% -0.37% -11.09% -
  Horiz. % 103.08% 104.39% 93.83% 91.00% 88.58% 88.91% 100.00%
EPS -6.50 -4.32 -2.49 -4.01 -3.98 -3.72 0.54 -
  QoQ % -50.46% -73.49% 37.91% -0.75% -6.99% -788.89% -
  Horiz. % -1,203.70% -800.00% -461.11% -742.59% -737.04% -688.89% 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 1.0900 1.1100 1.1200 1.0600 1.0700 1.0800 1.0900 -
  QoQ % -1.80% -0.89% 5.66% -0.93% -0.93% -0.92% -
  Horiz. % 100.00% 101.83% 102.75% 97.25% 98.17% 99.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 100.07 101.34 91.09 88.26 85.99 86.31 97.08 2.04%
  QoQ % -1.25% 11.25% 3.21% 2.64% -0.37% -11.09% -
  Horiz. % 103.08% 104.39% 93.83% 90.91% 88.58% 88.91% 100.00%
EPS -6.50 -4.32 -2.49 -4.01 -3.98 -3.72 0.54 -
  QoQ % -50.46% -73.49% 37.91% -0.75% -6.99% -788.89% -
  Horiz. % -1,203.70% -800.00% -461.11% -742.59% -737.04% -688.89% 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 1.0900 1.1100 1.1200 1.0591 1.0700 1.0800 1.0900 -
  QoQ % -1.80% -0.89% 5.75% -1.02% -0.93% -0.92% -
  Horiz. % 100.00% 101.83% 102.75% 97.17% 98.17% 99.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.3100 0.3700 0.3300 0.3000 0.2700 0.2800 0.2600 -
P/RPS 0.31 0.37 0.36 0.34 0.31 0.32 0.27 9.62%
  QoQ % -16.22% 2.78% 5.88% 9.68% -3.12% 18.52% -
  Horiz. % 114.81% 137.04% 133.33% 125.93% 114.81% 118.52% 100.00%
P/EPS -4.77 -8.55 -13.25 -7.48 -6.78 -7.57 48.15 -
  QoQ % 44.21% 35.47% -77.14% -10.32% 10.44% -115.72% -
  Horiz. % -9.91% -17.76% -27.52% -15.53% -14.08% -15.72% 100.00%
EY -20.97 -11.70 -7.55 -13.38 -14.74 -13.21 2.08 -
  QoQ % -79.23% -54.97% 43.57% 9.23% -11.58% -735.10% -
  Horiz. % -1,008.17% -562.50% -362.98% -643.27% -708.65% -635.10% 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 0.28 0.33 0.29 0.28 0.25 0.26 0.24 10.79%
  QoQ % -15.15% 13.79% 3.57% 12.00% -3.85% 8.33% -
  Horiz. % 116.67% 137.50% 120.83% 116.67% 104.17% 108.33% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 29/08/13 21/05/13 25/02/13 30/11/12 29/08/12 -
Price 0.4500 0.3550 0.3400 0.3800 0.2700 0.2800 0.2600 -
P/RPS 0.45 0.35 0.37 0.43 0.31 0.32 0.27 40.44%
  QoQ % 28.57% -5.41% -13.95% 38.71% -3.12% 18.52% -
  Horiz. % 166.67% 129.63% 137.04% 159.26% 114.81% 118.52% 100.00%
P/EPS -6.92 -8.20 -13.65 -9.47 -6.78 -7.57 48.15 -
  QoQ % 15.61% 39.93% -44.14% -39.68% 10.44% -115.72% -
  Horiz. % -14.37% -17.03% -28.35% -19.67% -14.08% -15.72% 100.00%
EY -14.44 -12.20 -7.32 -10.56 -14.74 -13.21 2.08 -
  QoQ % -18.36% -66.67% 30.68% 28.36% -11.58% -735.10% -
  Horiz. % -694.23% -586.54% -351.92% -507.69% -708.65% -635.10% 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 0.41 0.32 0.30 0.36 0.25 0.26 0.24 42.77%
  QoQ % 28.13% 6.67% -16.67% 44.00% -3.85% 8.33% -
  Horiz. % 170.83% 133.33% 125.00% 150.00% 104.17% 108.33% 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
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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