Highlights

[HOOVER] QoQ Cumulative Quarter Result on 2011-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     3,001.69%    YoY -     -60.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 28,780 20,151 11,131 42,137 25,403 16,594 8,045 133.73%
  QoQ % 42.82% 81.03% -73.58% 65.87% 53.09% 106.26% -
  Horiz. % 357.74% 250.48% 138.36% 523.77% 315.76% 206.26% 100.00%
PBT 1,146 1,212 811 2,963 774 1,034 427 93.01%
  QoQ % -5.45% 49.45% -72.63% 282.82% -25.15% 142.15% -
  Horiz. % 268.38% 283.84% 189.93% 693.91% 181.26% 242.15% 100.00%
Tax -564 -434 -241 -424 -159 -522 -225 84.43%
  QoQ % -29.95% -80.08% 43.16% -166.67% 69.54% -132.00% -
  Horiz. % 250.67% 192.89% 107.11% 188.44% 70.67% 232.00% 100.00%
NP 582 778 570 2,539 615 512 202 102.35%
  QoQ % -25.19% 36.49% -77.55% 312.85% 20.12% 153.47% -
  Horiz. % 288.12% 385.15% 282.18% 1,256.93% 304.46% 253.47% 100.00%
NP to SH 56 423 465 1,830 59 70 8 265.50%
  QoQ % -86.76% -9.03% -74.59% 3,001.69% -15.71% 775.00% -
  Horiz. % 700.00% 5,287.50% 5,812.50% 22,875.00% 737.50% 875.00% 100.00%
Tax Rate 49.21 % 35.81 % 29.72 % 14.31 % 20.54 % 50.48 % 52.69 % -4.45%
  QoQ % 37.42% 20.49% 107.69% -30.33% -59.31% -4.19% -
  Horiz. % 93.40% 67.96% 56.41% 27.16% 38.98% 95.81% 100.00%
Total Cost 28,198 19,373 10,561 39,598 24,788 16,082 7,843 134.51%
  QoQ % 45.55% 83.44% -73.33% 59.75% 54.14% 105.05% -
  Horiz. % 359.53% 247.01% 134.66% 504.88% 316.05% 205.05% 100.00%
Net Worth 40,799 41,199 41,288 40,755 37,587 37,722 38,800 3.40%
  QoQ % -0.97% -0.22% 1.31% 8.43% -0.36% -2.78% -
  Horiz. % 105.15% 106.19% 106.41% 105.04% 96.88% 97.22% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 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
31/11/16 31/12/11 30/09/11 30/06/11 31/03/16 31/11/15 30/09/10 CAGR
Net Worth 40,799 41,199 41,288 40,755 37,587 37,722 38,800 3.40%
  QoQ % -0.97% -0.22% 1.31% 8.43% -0.36% -2.78% -
  Horiz. % 105.15% 106.19% 106.41% 105.04% 96.88% 97.22% 100.00%
NOSH 40,000 40,000 40,086 39,956 38,750 38,888 40,000 -
  QoQ % 0.00% -0.22% 0.33% 3.11% -0.36% -2.78% -
  Horiz. % 100.00% 100.00% 100.22% 99.89% 96.88% 97.22% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.02 % 3.86 % 5.12 % 6.03 % 2.42 % 3.09 % 2.51 % -13.47%
  QoQ % -47.67% -24.61% -15.09% 149.17% -21.68% 23.11% -
  Horiz. % 80.48% 153.78% 203.98% 240.24% 96.41% 123.11% 100.00%
ROE 0.14 % 1.03 % 1.13 % 4.49 % 0.16 % 0.19 % 0.02 % 265.50%
  QoQ % -86.41% -8.85% -74.83% 2,706.25% -15.79% 850.00% -
  Horiz. % 700.00% 5,150.00% 5,650.00% 22,450.00% 800.00% 950.00% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 71.95 50.38 27.77 105.46 65.56 42.67 20.11 133.75%
  QoQ % 42.81% 81.42% -73.67% 60.86% 53.64% 112.18% -
  Horiz. % 357.78% 250.52% 138.09% 524.42% 326.01% 212.18% 100.00%
EPS 0.14 1.06 1.16 4.58 0.15 0.18 0.02 265.50%
  QoQ % -86.79% -8.62% -74.67% 2,953.33% -16.67% 800.00% -
  Horiz. % 700.00% 5,300.00% 5,800.00% 22,900.00% 750.00% 900.00% 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 1.0200 1.0300 1.0300 1.0200 0.9700 0.9700 0.9700 3.40%
  QoQ % -0.97% 0.00% 0.98% 5.15% 0.00% 0.00% -
  Horiz. % 105.15% 106.19% 106.19% 105.15% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 71.95 50.38 27.83 105.34 63.51 41.49 20.11 133.75%
  QoQ % 42.81% 81.03% -73.58% 65.86% 53.07% 106.32% -
  Horiz. % 357.78% 250.52% 138.39% 523.82% 315.81% 206.32% 100.00%
EPS 0.14 1.06 1.16 4.58 0.15 0.18 0.02 265.50%
  QoQ % -86.79% -8.62% -74.67% 2,953.33% -16.67% 800.00% -
  Horiz. % 700.00% 5,300.00% 5,800.00% 22,900.00% 750.00% 900.00% 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 1.0200 1.0300 1.0322 1.0189 0.9397 0.9431 0.9700 3.40%
  QoQ % -0.97% -0.21% 1.31% 8.43% -0.36% -2.77% -
  Horiz. % 105.15% 106.19% 106.41% 105.04% 96.88% 97.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.4400 0.3900 0.2700 0.3000 0.2800 0.2600 0.3500 -
P/RPS 0.61 0.77 0.97 0.28 0.43 0.61 1.74 -50.25%
  QoQ % -20.78% -20.62% 246.43% -34.88% -29.51% -64.94% -
  Horiz. % 35.06% 44.25% 55.75% 16.09% 24.71% 35.06% 100.00%
P/EPS 314.29 36.88 23.28 6.55 183.90 144.44 1,750.00 -68.13%
  QoQ % 752.20% 58.42% 255.42% -96.44% 27.32% -91.75% -
  Horiz. % 17.96% 2.11% 1.33% 0.37% 10.51% 8.25% 100.00%
EY 0.32 2.71 4.30 15.27 0.54 0.69 0.06 204.95%
  QoQ % -88.19% -36.98% -71.84% 2,727.78% -21.74% 1,050.00% -
  Horiz. % 533.33% 4,516.67% 7,166.67% 25,450.00% 900.00% 1,150.00% 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 0.43 0.38 0.26 0.29 0.29 0.27 0.36 12.56%
  QoQ % 13.16% 46.15% -10.34% 0.00% 7.41% -25.00% -
  Horiz. % 119.44% 105.56% 72.22% 80.56% 80.56% 75.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 21/02/12 22/11/11 26/08/11 30/05/11 27/01/11 23/11/10 -
Price 0.2500 0.3600 0.3900 0.2850 0.2800 0.2850 0.2100 -
P/RPS 0.35 0.71 1.40 0.27 0.43 0.67 1.04 -51.59%
  QoQ % -50.70% -49.29% 418.52% -37.21% -35.82% -35.58% -
  Horiz. % 33.65% 68.27% 134.62% 25.96% 41.35% 64.42% 100.00%
P/EPS 178.57 34.04 33.62 6.22 183.90 158.33 1,050.00 -69.27%
  QoQ % 424.59% 1.25% 440.51% -96.62% 16.15% -84.92% -
  Horiz. % 17.01% 3.24% 3.20% 0.59% 17.51% 15.08% 100.00%
EY 0.56 2.94 2.97 16.07 0.54 0.63 0.10 215.02%
  QoQ % -80.95% -1.01% -81.52% 2,875.93% -14.29% 530.00% -
  Horiz. % 560.00% 2,940.00% 2,970.00% 16,070.00% 540.00% 630.00% 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 0.35 0.38 0.28 0.29 0.29 0.22 8.89%
  QoQ % -28.57% -7.89% 35.71% -3.45% 0.00% 31.82% -
  Horiz. % 113.64% 159.09% 172.73% 127.27% 131.82% 131.82% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+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