Highlights

[HOOVER] QoQ Cumulative Quarter Result on 2014-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     158.22%    YoY -     183.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 52,857 29,599 13,984 45,062 33,230 20,013 10,134 201.06%
  QoQ % 78.58% 111.66% -68.97% 35.61% 66.04% 97.48% -
  Horiz. % 521.58% 292.08% 137.99% 444.66% 327.91% 197.48% 100.00%
PBT 1,387 539 469 1,872 -771 -1,113 -196 -
  QoQ % 157.33% 14.93% -74.95% 342.80% 30.73% -467.86% -
  Horiz. % -707.65% -275.00% -239.29% -955.10% 393.37% 567.86% 100.00%
Tax -680 -415 -238 -454 -415 -144 -128 204.77%
  QoQ % -63.86% -74.37% 47.58% -9.40% -188.19% -12.50% -
  Horiz. % 531.25% 324.22% 185.94% 354.69% 324.22% 112.50% 100.00%
NP 707 124 231 1,418 -1,186 -1,257 -324 -
  QoQ % 470.16% -46.32% -83.71% 219.56% 5.65% -287.96% -
  Horiz. % -218.21% -38.27% -71.30% -437.65% 366.05% 387.96% 100.00%
NP to SH 154 -216 37 836 -1,436 -1,300 -433 -
  QoQ % 171.30% -683.78% -95.57% 158.22% -10.46% -200.23% -
  Horiz. % -35.57% 49.88% -8.55% -193.07% 331.64% 300.23% 100.00%
Tax Rate 49.03 % 76.99 % 50.75 % 24.25 % - % - % - % -
  QoQ % -36.32% 51.70% 109.28% 0.00% 0.00% 0.00% -
  Horiz. % 202.19% 317.48% 209.28% 100.00% - - -
Total Cost 52,150 29,475 13,753 43,644 34,416 21,270 10,458 192.17%
  QoQ % 76.93% 114.32% -68.49% 26.81% 61.81% 103.38% -
  Horiz. % 498.66% 281.84% 131.51% 417.33% 329.09% 203.38% 100.00%
Net Worth 46,399 45,999 46,399 46,399 43,600 43,600 44,400 2.98%
  QoQ % 0.87% -0.86% 0.00% 6.42% 0.00% -1.80% -
  Horiz. % 104.50% 103.60% 104.50% 104.50% 98.20% 98.20% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 46,399 45,999 46,399 46,399 43,600 43,600 44,400 2.98%
  QoQ % 0.87% -0.86% 0.00% 6.42% 0.00% -1.80% -
  Horiz. % 104.50% 103.60% 104.50% 104.50% 98.20% 98.20% 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.34 % 0.42 % 1.65 % 3.15 % -3.57 % -6.28 % -3.20 % -
  QoQ % 219.05% -74.55% -47.62% 188.24% 43.15% -96.25% -
  Horiz. % -41.88% -13.12% -51.56% -98.44% 111.56% 196.25% 100.00%
ROE 0.33 % -0.47 % 0.08 % 1.80 % -3.29 % -2.98 % -0.98 % -
  QoQ % 170.21% -687.50% -95.56% 154.71% -10.40% -204.08% -
  Horiz. % -33.67% 47.96% -8.16% -183.67% 335.71% 304.08% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 132.14 74.00 34.96 112.66 83.08 50.03 25.34 201.02%
  QoQ % 78.57% 111.67% -68.97% 35.60% 66.06% 97.43% -
  Horiz. % 521.47% 292.03% 137.96% 444.59% 327.86% 197.43% 100.00%
EPS 0.39 -0.54 0.09 2.09 -3.59 -3.25 -1.08 -
  QoQ % 172.22% -700.00% -95.69% 158.22% -10.46% -200.93% -
  Horiz. % -36.11% 50.00% -8.33% -193.52% 332.41% 300.93% 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 1.1600 1.1500 1.1600 1.1600 1.0900 1.0900 1.1100 2.98%
  QoQ % 0.87% -0.86% 0.00% 6.42% 0.00% -1.80% -
  Horiz. % 104.50% 103.60% 104.50% 104.50% 98.20% 98.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 132.14 74.00 34.96 112.66 83.08 50.03 25.34 201.02%
  QoQ % 78.57% 111.67% -68.97% 35.60% 66.06% 97.43% -
  Horiz. % 521.47% 292.03% 137.96% 444.59% 327.86% 197.43% 100.00%
EPS 0.39 -0.54 0.09 2.09 -3.59 -3.25 -1.08 -
  QoQ % 172.22% -700.00% -95.69% 158.22% -10.46% -200.93% -
  Horiz. % -36.11% 50.00% -8.33% -193.52% 332.41% 300.93% 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 1.1600 1.1500 1.1600 1.1600 1.0900 1.0900 1.1100 2.98%
  QoQ % 0.87% -0.86% 0.00% 6.42% 0.00% -1.80% -
  Horiz. % 104.50% 103.60% 104.50% 104.50% 98.20% 98.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.5750 0.5450 0.6200 0.5700 0.5450 0.3100 0.3700 -
P/RPS 0.44 0.74 1.77 0.51 0.66 0.62 1.46 -55.08%
  QoQ % -40.54% -58.19% 247.06% -22.73% 6.45% -57.53% -
  Horiz. % 30.14% 50.68% 121.23% 34.93% 45.21% 42.47% 100.00%
P/EPS 149.35 -100.93 670.27 27.27 -15.18 -9.54 -34.18 -
  QoQ % 247.97% -115.06% 2,357.90% 279.64% -59.12% 72.09% -
  Horiz. % -436.95% 295.29% -1,961.00% -79.78% 44.41% 27.91% 100.00%
EY 0.67 -0.99 0.15 3.67 -6.59 -10.48 -2.93 -
  QoQ % 167.68% -760.00% -95.91% 155.69% 37.12% -257.68% -
  Horiz. % -22.87% 33.79% -5.12% -125.26% 224.91% 357.68% 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 0.50 0.47 0.53 0.49 0.50 0.28 0.33 31.95%
  QoQ % 6.38% -11.32% 8.16% -2.00% 78.57% -15.15% -
  Horiz. % 151.52% 142.42% 160.61% 148.48% 151.52% 84.85% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 26/02/15 28/11/14 28/08/14 26/05/14 27/02/14 27/11/13 -
Price 0.6200 0.5400 0.6000 0.6100 0.5500 0.4500 0.3550 -
P/RPS 0.47 0.73 1.72 0.54 0.66 0.90 1.40 -51.73%
  QoQ % -35.62% -57.56% 218.52% -18.18% -26.67% -35.71% -
  Horiz. % 33.57% 52.14% 122.86% 38.57% 47.14% 64.29% 100.00%
P/EPS 161.04 -100.00 648.65 29.19 -15.32 -13.85 -32.79 -
  QoQ % 261.04% -115.42% 2,122.17% 290.54% -10.61% 57.76% -
  Horiz. % -491.13% 304.97% -1,978.19% -89.02% 46.72% 42.24% 100.00%
EY 0.62 -1.00 0.15 3.43 -6.53 -7.22 -3.05 -
  QoQ % 162.00% -766.67% -95.63% 152.53% 9.56% -136.72% -
  Horiz. % -20.33% 32.79% -4.92% -112.46% 214.10% 236.72% 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 0.53 0.47 0.52 0.53 0.50 0.41 0.32 40.03%
  QoQ % 12.77% -9.62% -1.89% 6.00% 21.95% 28.13% -
  Horiz. % 165.62% 146.88% 162.50% 165.62% 156.25% 128.12% 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
 
 

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