Highlights

[HOOVER] QoQ Cumulative Quarter Result on 2018-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     76.75%    YoY -     33.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 62,676 48,375 31,776 16,056 52,161 38,562 24,150 89.18%
  QoQ % 29.56% 52.24% 97.91% -69.22% 35.27% 59.68% -
  Horiz. % 259.53% 200.31% 131.58% 66.48% 215.99% 159.68% 100.00%
PBT -1,482 -623 -329 -119 -1,194 -405 -438 125.88%
  QoQ % -137.88% -89.36% -176.47% 90.03% -194.81% 7.53% -
  Horiz. % 338.36% 142.24% 75.11% 27.17% 272.60% 92.47% 100.00%
Tax -1,006 -452 -320 -170 -359 -472 -283 133.46%
  QoQ % -122.57% -41.25% -88.24% 52.65% 23.94% -66.78% -
  Horiz. % 355.48% 159.72% 113.07% 60.07% 126.86% 166.78% 100.00%
NP -2,488 -1,075 -649 -289 -1,553 -877 -721 128.87%
  QoQ % -131.44% -65.64% -124.57% 81.39% -77.08% -21.64% -
  Horiz. % 345.08% 149.10% 90.01% 40.08% 215.40% 121.64% 100.00%
NP to SH -2,826 -1,438 -912 -416 -1,789 -1,275 -964 105.24%
  QoQ % -96.52% -57.68% -119.23% 76.75% -40.31% -32.26% -
  Horiz. % 293.15% 149.17% 94.61% 43.15% 185.58% 132.26% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 65,164 49,450 32,425 16,345 53,714 39,439 24,871 90.39%
  QoQ % 31.78% 52.51% 98.38% -69.57% 36.20% 58.57% -
  Horiz. % 262.01% 198.83% 130.37% 65.72% 215.97% 158.57% 100.00%
Net Worth 43,600 45,199 45,599 45,999 46,399 46,799 47,199 -5.17%
  QoQ % -3.54% -0.88% -0.87% -0.86% -0.85% -0.85% -
  Horiz. % 92.37% 95.76% 96.61% 97.46% 98.31% 99.15% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 43,600 45,199 45,599 45,999 46,399 46,799 47,199 -5.17%
  QoQ % -3.54% -0.88% -0.87% -0.86% -0.85% -0.85% -
  Horiz. % 92.37% 95.76% 96.61% 97.46% 98.31% 99.15% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -3.97 % -2.22 % -2.04 % -1.80 % -2.98 % -2.27 % -2.99 % 20.87%
  QoQ % -78.83% -8.82% -13.33% 39.60% -31.28% 24.08% -
  Horiz. % 132.78% 74.25% 68.23% 60.20% 99.67% 75.92% 100.00%
ROE -6.48 % -3.18 % -2.00 % -0.90 % -3.86 % -2.72 % -2.04 % 116.55%
  QoQ % -103.77% -59.00% -122.22% 76.68% -41.91% -33.33% -
  Horiz. % 317.65% 155.88% 98.04% 44.12% 189.22% 133.33% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 156.69 120.94 79.44 40.14 130.40 96.41 60.38 89.17%
  QoQ % 29.56% 52.24% 97.91% -69.22% 35.26% 59.67% -
  Horiz. % 259.51% 200.30% 131.57% 66.48% 215.97% 159.67% 100.00%
EPS -7.07 -3.60 -2.28 -1.04 -4.47 -3.19 -2.41 105.33%
  QoQ % -96.39% -57.89% -119.23% 76.73% -40.13% -32.37% -
  Horiz. % 293.36% 149.38% 94.61% 43.15% 185.48% 132.37% 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 1.0900 1.1300 1.1400 1.1500 1.1600 1.1700 1.1800 -5.17%
  QoQ % -3.54% -0.88% -0.87% -0.86% -0.85% -0.85% -
  Horiz. % 92.37% 95.76% 96.61% 97.46% 98.31% 99.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 156.69 120.94 79.44 40.14 130.40 96.41 60.38 89.17%
  QoQ % 29.56% 52.24% 97.91% -69.22% 35.26% 59.67% -
  Horiz. % 259.51% 200.30% 131.57% 66.48% 215.97% 159.67% 100.00%
EPS -7.07 -3.60 -2.28 -1.04 -4.47 -3.19 -2.41 105.33%
  QoQ % -96.39% -57.89% -119.23% 76.73% -40.13% -32.37% -
  Horiz. % 293.36% 149.38% 94.61% 43.15% 185.48% 132.37% 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 1.0900 1.1300 1.1400 1.1500 1.1600 1.1700 1.1800 -5.17%
  QoQ % -3.54% -0.88% -0.87% -0.86% -0.85% -0.85% -
  Horiz. % 92.37% 95.76% 96.61% 97.46% 98.31% 99.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.5800 0.5850 0.6300 0.6350 0.6050 0.6800 0.7500 -
P/RPS 0.37 0.48 0.79 1.58 0.46 0.71 1.24 -55.45%
  QoQ % -22.92% -39.24% -50.00% 243.48% -35.21% -42.74% -
  Horiz. % 29.84% 38.71% 63.71% 127.42% 37.10% 57.26% 100.00%
P/EPS -8.21 -16.27 -27.63 -61.06 -13.53 -21.33 -31.12 -58.97%
  QoQ % 49.54% 41.11% 54.75% -351.29% 36.57% 31.46% -
  Horiz. % 26.38% 52.28% 88.79% 196.21% 43.48% 68.54% 100.00%
EY -12.18 -6.15 -3.62 -1.64 -7.39 -4.69 -3.21 143.87%
  QoQ % -98.05% -69.89% -120.73% 77.81% -57.57% -46.11% -
  Horiz. % 379.44% 191.59% 112.77% 51.09% 230.22% 146.11% 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 0.52 0.55 0.55 0.52 0.58 0.64 -11.84%
  QoQ % 1.92% -5.45% 0.00% 5.77% -10.34% -9.38% -
  Horiz. % 82.81% 81.25% 85.94% 85.94% 81.25% 90.62% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 29/05/19 27/02/19 27/11/18 30/08/18 24/05/18 27/02/18 -
Price 0.5700 0.5900 0.6050 0.6650 0.6200 0.7000 0.6000 -
P/RPS 0.36 0.49 0.76 1.66 0.48 0.73 0.99 -49.15%
  QoQ % -26.53% -35.53% -54.22% 245.83% -34.25% -26.26% -
  Horiz. % 36.36% 49.49% 76.77% 167.68% 48.48% 73.74% 100.00%
P/EPS -8.07 -16.41 -26.54 -63.94 -13.86 -21.96 -24.90 -52.91%
  QoQ % 50.82% 38.17% 58.49% -361.33% 36.89% 11.81% -
  Horiz. % 32.41% 65.90% 106.59% 256.79% 55.66% 88.19% 100.00%
EY -12.39 -6.09 -3.77 -1.56 -7.21 -4.55 -4.02 112.22%
  QoQ % -103.45% -61.54% -141.67% 78.36% -58.46% -13.18% -
  Horiz. % 308.21% 151.49% 93.78% 38.81% 179.35% 113.18% 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 0.52 0.52 0.53 0.58 0.53 0.60 0.51 1.31%
  QoQ % 0.00% -1.89% -8.62% 9.43% -11.67% 17.65% -
  Horiz. % 101.96% 101.96% 103.92% 113.73% 103.92% 117.65% 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