[HOOVER] QoQ Annualized Quarter Result on 2017-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 48,300 46,560 54,019 56,326 59,210 48,780 63,539 -16.67% QoQ % 3.74% -13.81% -4.10% -4.87% 21.38% -23.23% - Horiz. % 76.02% 73.28% 85.02% 88.65% 93.19% 76.77% 100.00%
PBT -876 -1,992 2,250 -1,556 -2,048 -104 722 - QoQ % 56.02% -188.53% 244.60% 24.02% -1,869.23% -114.40% - Horiz. % -121.33% -275.90% 311.63% -215.51% -283.66% -14.40% 100.00%
Tax -566 -288 -995 -965 -870 -916 -997 -31.37% QoQ % -96.53% 71.06% -3.07% -10.96% 5.02% 8.12% - Horiz. % 56.77% 28.89% 99.80% 96.82% 87.26% 91.88% 100.00%
NP -1,442 -2,280 1,255 -2,521 -2,918 -1,020 -275 200.92% QoQ % 36.75% -281.67% 149.78% 13.59% -186.08% -270.91% - Horiz. % 524.36% 829.09% -456.36% 916.85% 1,061.09% 370.91% 100.00%
NP to SH -1,928 -2,504 405 -3,346 -3,706 -1,876 -1,150 40.99% QoQ % 23.00% -718.27% 112.10% 9.70% -97.55% -63.13% - Horiz. % 167.65% 217.74% -35.22% 291.01% 322.26% 163.13% 100.00%
Tax Rate - % - % 44.22 % - % - % - % 138.09 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 32.02% 0.00% 0.00% 0.00% 100.00%
Total Cost 49,742 48,840 52,764 58,847 62,128 49,800 63,814 -15.26% QoQ % 1.85% -7.44% -10.34% -5.28% 24.76% -21.96% - Horiz. % 77.95% 76.53% 82.68% 92.22% 97.36% 78.04% 100.00%
Net Worth 47,199 47,600 48,000 45,199 45,624 47,199 47,600 -0.56% QoQ % -0.84% -0.83% 6.19% -0.93% -3.34% -0.84% - Horiz. % 99.16% 100.00% 100.84% 94.96% 95.85% 99.16% 100.00%
Dividend 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 47,199 47,600 48,000 45,199 45,624 47,199 47,600 -0.56% QoQ % -0.84% -0.83% 6.19% -0.93% -3.34% -0.84% - Horiz. % 99.16% 100.00% 100.84% 94.96% 95.85% 99.16% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -2.99 % -4.90 % 2.32 % -4.48 % -4.93 % -2.09 % -0.43 % 263.02% QoQ % 38.98% -311.21% 151.79% 9.13% -135.89% -386.05% - Horiz. % 695.35% 1,139.53% -539.53% 1,041.86% 1,146.51% 486.05% 100.00%
ROE -4.08 % -5.26 % 0.84 % -7.40 % -8.12 % -3.97 % -2.42 % 41.52% QoQ % 22.43% -726.19% 111.35% 8.87% -104.53% -64.05% - Horiz. % 168.60% 217.36% -34.71% 305.79% 335.54% 164.05% 100.00%
Per Share 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 120.75 116.40 135.05 140.82 147.95 121.95 158.85 -16.67% QoQ % 3.74% -13.81% -4.10% -4.82% 21.32% -23.23% - Horiz. % 76.02% 73.28% 85.02% 88.65% 93.14% 76.77% 100.00%
EPS -4.82 -6.28 1.01 -8.37 -9.26 -4.68 -2.88 40.83% QoQ % 23.25% -721.78% 112.07% 9.61% -97.86% -62.50% - Horiz. % 167.36% 218.06% -35.07% 290.62% 321.53% 162.50% 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 1.1800 1.1900 1.2000 1.1300 1.1400 1.1800 1.1900 -0.56% QoQ % -0.84% -0.83% 6.19% -0.88% -3.39% -0.84% - Horiz. % 99.16% 100.00% 100.84% 94.96% 95.80% 99.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 120.75 116.40 135.05 140.82 147.95 121.95 158.85 -16.67% QoQ % 3.74% -13.81% -4.10% -4.82% 21.32% -23.23% - Horiz. % 76.02% 73.28% 85.02% 88.65% 93.14% 76.77% 100.00%
EPS -4.82 -6.28 1.01 -8.37 -9.26 -4.68 -2.88 40.83% QoQ % 23.25% -721.78% 112.07% 9.61% -97.86% -62.50% - Horiz. % 167.36% 218.06% -35.07% 290.62% 321.53% 162.50% 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 1.1800 1.1900 1.2000 1.1300 1.1400 1.1800 1.1900 -0.56% QoQ % -0.84% -0.83% 6.19% -0.88% -3.39% -0.84% - Horiz. % 99.16% 100.00% 100.84% 94.96% 95.80% 99.16% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.7500 0.4500 0.4400 0.4500 0.4000 0.4000 0.4400 -
P/RPS 0.62 0.39 0.33 0.32 0.27 0.33 0.28 69.64% QoQ % 58.97% 18.18% 3.13% 18.52% -18.18% 17.86% - Horiz. % 221.43% 139.29% 117.86% 114.29% 96.43% 117.86% 100.00%
P/EPS -15.56 -7.19 43.46 -5.38 -4.32 -8.53 -15.30 1.13% QoQ % -116.41% -116.54% 907.81% -24.54% 49.36% 44.25% - Horiz. % 101.70% 46.99% -284.05% 35.16% 28.24% 55.75% 100.00%
EY -6.43 -13.91 2.30 -18.59 -23.15 -11.73 -6.53 -1.02% QoQ % 53.77% -704.78% 112.37% 19.70% -97.36% -79.63% - Horiz. % 98.47% 213.02% -35.22% 284.69% 354.52% 179.63% 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 0.64 0.38 0.37 0.40 0.35 0.34 0.37 43.95% QoQ % 68.42% 2.70% -7.50% 14.29% 2.94% -8.11% - Horiz. % 172.97% 102.70% 100.00% 108.11% 94.59% 91.89% 100.00%
Price Multiplier on Announcement Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 29/08/17 29/05/17 21/02/17 24/11/16 29/08/16 -
Price 0.6000 0.8400 0.4950 0.4500 0.4250 0.4300 0.4500 -
P/RPS 0.50 0.72 0.37 0.32 0.29 0.35 0.28 47.03% QoQ % -30.56% 94.59% 15.63% 10.34% -17.14% 25.00% - Horiz. % 178.57% 257.14% 132.14% 114.29% 103.57% 125.00% 100.00%
P/EPS -12.45 -13.42 48.89 -5.38 -4.59 -9.17 -15.65 -14.11% QoQ % 7.23% -127.45% 1,008.74% -17.21% 49.95% 41.41% - Horiz. % 79.55% 85.75% -312.40% 34.38% 29.33% 58.59% 100.00%
EY -8.03 -7.45 2.05 -18.59 -21.79 -10.91 -6.39 16.40% QoQ % -7.79% -463.41% 111.03% 14.69% -99.73% -70.74% - Horiz. % 125.67% 116.59% -32.08% 290.92% 341.00% 170.74% 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 0.71 0.41 0.40 0.37 0.36 0.38 21.61% QoQ % -28.17% 73.17% 2.50% 8.11% 2.78% -5.26% - Horiz. % 134.21% 186.84% 107.89% 105.26% 97.37% 94.74% 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
HOOVER-QTR3-17.pdf 
