Highlights

[HOOVER] QoQ Cumulative Quarter Result on 2012-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     282.14%    YoY -     -88.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 26,479 17,154 8,631 38,473 28,780 20,151 11,131 78.11%
  QoQ % 54.36% 98.75% -77.57% 33.68% 42.82% 81.03% -
  Horiz. % 237.89% 154.11% 77.54% 345.64% 258.56% 181.03% 100.00%
PBT -511 -391 -102 1,694 1,146 1,212 811 -
  QoQ % -30.69% -283.33% -106.02% 47.82% -5.45% 49.45% -
  Horiz. % -63.01% -48.21% -12.58% 208.88% 141.31% 149.45% 100.00%
Tax -377 -218 -144 -799 -564 -434 -241 34.72%
  QoQ % -72.94% -51.39% 81.98% -41.67% -29.95% -80.08% -
  Horiz. % 156.43% 90.46% 59.75% 331.54% 234.02% 180.08% 100.00%
NP -888 -609 -246 895 582 778 570 -
  QoQ % -45.81% -147.56% -127.49% 53.78% -25.19% 36.49% -
  Horiz. % -155.79% -106.84% -43.16% 157.02% 102.11% 136.49% 100.00%
NP to SH -1,203 -794 -370 214 56 423 465 -
  QoQ % -51.51% -114.59% -272.90% 282.14% -86.76% -9.03% -
  Horiz. % -258.71% -170.75% -79.57% 46.02% 12.04% 90.97% 100.00%
Tax Rate - % - % - % 47.17 % 49.21 % 35.81 % 29.72 % -
  QoQ % 0.00% 0.00% 0.00% -4.15% 37.42% 20.49% -
  Horiz. % 0.00% 0.00% 0.00% 158.71% 165.58% 120.49% 100.00%
Total Cost 27,367 17,763 8,877 37,578 28,198 19,373 10,561 88.55%
  QoQ % 54.07% 100.10% -76.38% 33.26% 45.55% 83.44% -
  Horiz. % 259.13% 168.19% 84.05% 355.82% 267.00% 183.44% 100.00%
Net Worth 42,364 42,692 43,200 43,196 40,799 41,199 41,288 1.73%
  QoQ % -0.77% -1.17% 0.01% 5.87% -0.97% -0.22% -
  Horiz. % 102.61% 103.40% 104.63% 104.62% 98.82% 99.78% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 42,364 42,692 43,200 43,196 40,799 41,199 41,288 1.73%
  QoQ % -0.77% -1.17% 0.01% 5.87% -0.97% -0.22% -
  Horiz. % 102.61% 103.40% 104.63% 104.62% 98.82% 99.78% 100.00%
NOSH 39,966 40,000 40,000 40,000 40,000 40,000 40,086 -0.20%
  QoQ % -0.08% 0.00% 0.00% 0.00% 0.00% -0.22% -
  Horiz. % 99.70% 99.78% 99.78% 99.78% 99.78% 99.78% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -3.35 % -3.55 % -2.85 % 2.33 % 2.02 % 3.86 % 5.12 % -
  QoQ % 5.63% -24.56% -222.32% 15.35% -47.67% -24.61% -
  Horiz. % -65.43% -69.34% -55.66% 45.51% 39.45% 75.39% 100.00%
ROE -2.84 % -1.86 % -0.86 % 0.50 % 0.14 % 1.03 % 1.13 % -
  QoQ % -52.69% -116.28% -272.00% 257.14% -86.41% -8.85% -
  Horiz. % -251.33% -164.60% -76.11% 44.25% 12.39% 91.15% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 66.25 42.99 21.58 97.08 71.95 50.38 27.77 78.45%
  QoQ % 54.11% 99.21% -77.77% 34.93% 42.81% 81.42% -
  Horiz. % 238.57% 154.81% 77.71% 349.59% 259.09% 181.42% 100.00%
EPS -3.01 -1.99 -0.93 0.54 0.14 1.06 1.16 -
  QoQ % -51.26% -113.98% -272.22% 285.71% -86.79% -8.62% -
  Horiz. % -259.48% -171.55% -80.17% 46.55% 12.07% 91.38% 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 1.0600 1.0700 1.0800 1.0900 1.0200 1.0300 1.0300 1.93%
  QoQ % -0.93% -0.93% -0.92% 6.86% -0.97% 0.00% -
  Horiz. % 102.91% 103.88% 104.85% 105.83% 99.03% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 66.20 42.99 21.58 97.08 71.95 50.38 27.83 78.10%
  QoQ % 53.99% 99.21% -77.77% 34.93% 42.81% 81.03% -
  Horiz. % 237.87% 154.47% 77.54% 348.83% 258.53% 181.03% 100.00%
EPS -3.01 -1.99 -0.93 0.54 0.14 1.06 1.16 -
  QoQ % -51.26% -113.98% -272.22% 285.71% -86.79% -8.62% -
  Horiz. % -259.48% -171.55% -80.17% 46.55% 12.07% 91.38% 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 1.0591 1.0700 1.0800 1.0900 1.0200 1.0300 1.0322 1.73%
  QoQ % -1.02% -0.93% -0.92% 6.86% -0.97% -0.21% -
  Horiz. % 102.61% 103.66% 104.63% 105.60% 98.82% 99.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.3000 0.2700 0.2800 0.2600 0.4400 0.3900 0.2700 -
P/RPS 0.45 0.63 1.30 0.27 0.61 0.77 0.97 -40.04%
  QoQ % -28.57% -51.54% 381.48% -55.74% -20.78% -20.62% -
  Horiz. % 46.39% 64.95% 134.02% 27.84% 62.89% 79.38% 100.00%
P/EPS -9.97 -13.57 -30.27 48.15 314.29 36.88 23.28 -
  QoQ % 26.53% 55.17% -162.87% -84.68% 752.20% 58.42% -
  Horiz. % -42.83% -58.29% -130.03% 206.83% 1,350.04% 158.42% 100.00%
EY -10.03 -7.37 -3.30 2.08 0.32 2.71 4.30 -
  QoQ % -36.09% -123.33% -258.65% 550.00% -88.19% -36.98% -
  Horiz. % -233.26% -171.40% -76.74% 48.37% 7.44% 63.02% 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 0.25 0.26 0.24 0.43 0.38 0.26 5.06%
  QoQ % 12.00% -3.85% 8.33% -44.19% 13.16% 46.15% -
  Horiz. % 107.69% 96.15% 100.00% 92.31% 165.38% 146.15% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 25/02/13 30/11/12 29/08/12 24/05/12 21/02/12 22/11/11 -
Price 0.3800 0.2700 0.2800 0.2600 0.2500 0.3600 0.3900 -
P/RPS 0.57 0.63 1.30 0.27 0.35 0.71 1.40 -45.04%
  QoQ % -9.52% -51.54% 381.48% -22.86% -50.70% -49.29% -
  Horiz. % 40.71% 45.00% 92.86% 19.29% 25.00% 50.71% 100.00%
P/EPS -12.62 -13.57 -30.27 48.15 178.57 34.04 33.62 -
  QoQ % 7.00% 55.17% -162.87% -73.04% 424.59% 1.25% -
  Horiz. % -37.54% -40.36% -90.04% 143.22% 531.14% 101.25% 100.00%
EY -7.92 -7.37 -3.30 2.08 0.56 2.94 2.97 -
  QoQ % -7.46% -123.33% -258.65% 271.43% -80.95% -1.01% -
  Horiz. % -266.67% -248.15% -111.11% 70.03% 18.86% 98.99% 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 0.36 0.25 0.26 0.24 0.25 0.35 0.38 -3.54%
  QoQ % 44.00% -3.85% 8.33% -4.00% -28.57% -7.89% -
  Horiz. % 94.74% 65.79% 68.42% 63.16% 65.79% 92.11% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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