Highlights

[HOOVER] QoQ Cumulative Quarter Result on 2007-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend QoQ -     -326.28%    YoY -     -407.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 19,343 13,335 6,378 28,199 22,108 17,036 8,783 69.19%
  QoQ % 45.05% 109.08% -77.38% 27.55% 29.77% 93.97% -
  Horiz. % 220.23% 151.83% 72.62% 321.06% 251.71% 193.97% 100.00%
PBT -689 -180 -170 270 652 169 -152 173.64%
  QoQ % -282.78% -5.88% -162.96% -58.59% 285.80% 211.18% -
  Horiz. % 453.29% 118.42% 111.84% -177.63% -428.95% -111.18% 100.00%
Tax -264 -270 -120 -445 -355 -357 -181 28.58%
  QoQ % 2.22% -125.00% 73.03% -25.35% 0.56% -97.24% -
  Horiz. % 145.86% 149.17% 66.30% 245.86% 196.13% 197.24% 100.00%
NP -953 -450 -290 -175 297 -188 -333 101.44%
  QoQ % -111.78% -55.17% -65.71% -158.92% 257.98% 43.54% -
  Horiz. % 286.19% 135.14% 87.09% 52.55% -89.19% 56.46% 100.00%
NP to SH -1,405 -761 -423 -665 -156 -655 -538 89.53%
  QoQ % -84.63% -79.91% 36.39% -326.28% 76.18% -21.75% -
  Horiz. % 261.15% 141.45% 78.62% 123.61% 29.00% 121.75% 100.00%
Tax Rate - % - % - % 164.81 % 54.45 % 211.24 % - % -
  QoQ % 0.00% 0.00% 0.00% 202.68% -74.22% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 78.02% 25.78% 100.00% -
Total Cost 20,296 13,785 6,668 28,374 21,811 17,224 9,116 70.42%
  QoQ % 47.23% 106.73% -76.50% 30.09% 26.63% 88.94% -
  Horiz. % 222.64% 151.22% 73.15% 311.25% 239.26% 188.94% 100.00%
Net Worth 31,622 32,042 32,722 33,249 33,599 33,149 33,077 -2.95%
  QoQ % -1.31% -2.08% -1.59% -1.04% 1.36% 0.22% -
  Horiz. % 95.60% 96.87% 98.93% 100.52% 101.58% 100.22% 100.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 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
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 31,622 32,042 32,722 33,249 33,599 33,149 33,077 -2.95%
  QoQ % -1.31% -2.08% -1.59% -1.04% 1.36% 0.22% -
  Horiz. % 95.60% 96.87% 98.93% 100.52% 101.58% 100.22% 100.00%
NOSH 40,028 40,052 39,905 40,060 40,000 39,939 39,851 0.30%
  QoQ % -0.06% 0.37% -0.39% 0.15% 0.15% 0.22% -
  Horiz. % 100.44% 100.50% 100.14% 100.52% 100.37% 100.22% 100.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -4.93 % -3.37 % -4.55 % -0.62 % 1.34 % -1.10 % -3.79 % 19.14%
  QoQ % -46.29% 25.93% -633.87% -146.27% 221.82% 70.98% -
  Horiz. % 130.08% 88.92% 120.05% 16.36% -35.36% 29.02% 100.00%
ROE -4.44 % -2.38 % -1.29 % -2.00 % -0.46 % -1.98 % -1.63 % 94.92%
  QoQ % -86.55% -84.50% 35.50% -334.78% 76.77% -21.47% -
  Horiz. % 272.39% 146.01% 79.14% 122.70% 28.22% 121.47% 100.00%
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 48.32 33.29 15.98 70.39 55.27 42.66 22.04 68.68%
  QoQ % 45.15% 108.32% -77.30% 27.36% 29.56% 93.56% -
  Horiz. % 219.24% 151.04% 72.50% 319.37% 250.77% 193.56% 100.00%
EPS -3.51 -1.90 -1.06 -1.66 -0.39 -1.64 -1.35 88.97%
  QoQ % -84.74% -79.25% 36.14% -325.64% 76.22% -21.48% -
  Horiz. % 260.00% 140.74% 78.52% 122.96% 28.89% 121.48% 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 0.7900 0.8000 0.8200 0.8300 0.8400 0.8300 0.8300 -3.24%
  QoQ % -1.25% -2.44% -1.20% -1.19% 1.20% 0.00% -
  Horiz. % 95.18% 96.39% 98.80% 100.00% 101.20% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 48.36 33.34 15.95 70.50 55.27 42.59 21.96 69.18%
  QoQ % 45.05% 109.03% -77.38% 27.56% 29.77% 93.94% -
  Horiz. % 220.22% 151.82% 72.63% 321.04% 251.68% 193.94% 100.00%
EPS -3.51 -1.90 -1.06 -1.66 -0.39 -1.64 -1.35 88.97%
  QoQ % -84.74% -79.25% 36.14% -325.64% 76.22% -21.48% -
  Horiz. % 260.00% 140.74% 78.52% 122.96% 28.89% 121.48% 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 0.7906 0.8011 0.8181 0.8313 0.8400 0.8287 0.8269 -2.95%
  QoQ % -1.31% -2.08% -1.59% -1.04% 1.36% 0.22% -
  Horiz. % 95.61% 96.88% 98.94% 100.53% 101.58% 100.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.2800 0.2900 0.3800 0.6800 0.3500 0.3700 0.5000 -
P/RPS 0.58 0.87 2.38 0.97 0.63 0.87 2.27 -59.70%
  QoQ % -33.33% -63.45% 145.36% 53.97% -27.59% -61.67% -
  Horiz. % 25.55% 38.33% 104.85% 42.73% 27.75% 38.33% 100.00%
P/EPS -7.98 -15.26 -35.85 -40.96 -89.74 -22.56 -37.04 -64.03%
  QoQ % 47.71% 57.43% 12.48% 54.36% -297.78% 39.09% -
  Horiz. % 21.54% 41.20% 96.79% 110.58% 242.28% 60.91% 100.00%
EY -12.54 -6.55 -2.79 -2.44 -1.11 -4.43 -2.70 178.11%
  QoQ % -91.45% -134.77% -14.34% -119.82% 74.94% -64.07% -
  Horiz. % 464.44% 242.59% 103.33% 90.37% 41.11% 164.07% 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 0.35 0.36 0.46 0.82 0.42 0.45 0.60 -30.16%
  QoQ % -2.78% -21.74% -43.90% 95.24% -6.67% -25.00% -
  Horiz. % 58.33% 60.00% 76.67% 136.67% 70.00% 75.00% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 27/02/08 26/11/07 28/08/07 17/05/07 27/02/07 27/11/06 -
Price 0.3000 0.1700 0.3200 0.4000 0.4000 0.4500 0.3800 -
P/RPS 0.62 0.51 2.00 0.57 0.72 1.05 1.72 -49.32%
  QoQ % 21.57% -74.50% 250.88% -20.83% -31.43% -38.95% -
  Horiz. % 36.05% 29.65% 116.28% 33.14% 41.86% 61.05% 100.00%
P/EPS -8.55 -8.95 -30.19 -24.10 -102.56 -27.44 -28.15 -54.78%
  QoQ % 4.47% 70.35% -25.27% 76.50% -273.76% 2.52% -
  Horiz. % 30.37% 31.79% 107.25% 85.61% 364.33% 97.48% 100.00%
EY -11.70 -11.18 -3.31 -4.15 -0.98 -3.64 -3.55 121.30%
  QoQ % -4.65% -237.76% 20.24% -323.47% 73.08% -2.54% -
  Horiz. % 329.58% 314.93% 93.24% 116.90% 27.61% 102.54% 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 0.38 0.21 0.39 0.48 0.48 0.54 0.46 -11.95%
  QoQ % 80.95% -46.15% -18.75% 0.00% -11.11% 17.39% -
  Horiz. % 82.61% 45.65% 84.78% 104.35% 104.35% 117.39% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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