Highlights

[HOOVER] QoQ Cumulative Quarter Result on 2019-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     81.92%    YoY -     -22.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 48,171 42,037 30,538 15,450 62,676 48,375 31,776 32.00%
  QoQ % 14.59% 37.65% 97.66% -75.35% 29.56% 52.24% -
  Horiz. % 151.60% 132.29% 96.10% 48.62% 197.24% 152.24% 100.00%
PBT -3,626 -563 88 -109 -1,482 -623 -329 395.97%
  QoQ % -544.05% -739.77% 180.73% 92.65% -137.88% -89.36% -
  Horiz. % 1,102.13% 171.12% -26.75% 33.13% 450.46% 189.36% 100.00%
Tax 112 -520 -420 -210 -1,006 -452 -320 -
  QoQ % 121.54% -23.81% -100.00% 79.13% -122.57% -41.25% -
  Horiz. % -35.00% 162.50% 131.25% 65.62% 314.38% 141.25% 100.00%
NP -3,514 -1,083 -332 -319 -2,488 -1,075 -649 208.66%
  QoQ % -224.47% -226.20% -4.08% 87.18% -131.44% -65.64% -
  Horiz. % 541.45% 166.87% 51.16% 49.15% 383.36% 165.64% 100.00%
NP to SH -3,330 -1,471 -714 -511 -2,826 -1,438 -912 137.31%
  QoQ % -126.38% -106.02% -39.73% 81.92% -96.52% -57.68% -
  Horiz. % 365.13% 161.29% 78.29% 56.03% 309.87% 157.68% 100.00%
Tax Rate - % - % 477.27 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 51,685 43,120 30,870 15,769 65,164 49,450 32,425 36.49%
  QoQ % 19.86% 39.68% 95.76% -75.80% 31.78% 52.51% -
  Horiz. % 159.40% 132.98% 95.20% 48.63% 200.97% 152.51% 100.00%
Net Worth 41,999 42,399 43,200 43,200 43,600 45,199 45,599 -5.34%
  QoQ % -0.94% -1.85% 0.00% -0.92% -3.54% -0.88% -
  Horiz. % 92.11% 92.98% 94.74% 94.74% 95.61% 99.12% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 41,999 42,399 43,200 43,200 43,600 45,199 45,599 -5.34%
  QoQ % -0.94% -1.85% 0.00% -0.92% -3.54% -0.88% -
  Horiz. % 92.11% 92.98% 94.74% 94.74% 95.61% 99.12% 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -7.29 % -2.58 % -1.09 % -2.06 % -3.97 % -2.22 % -2.04 % 133.92%
  QoQ % -182.56% -136.70% 47.09% 48.11% -78.83% -8.82% -
  Horiz. % 357.35% 126.47% 53.43% 100.98% 194.61% 108.82% 100.00%
ROE -7.93 % -3.47 % -1.65 % -1.18 % -6.48 % -3.18 % -2.00 % 150.72%
  QoQ % -128.53% -110.30% -39.83% 81.79% -103.77% -59.00% -
  Horiz. % 396.50% 173.50% 82.50% 59.00% 324.00% 159.00% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 120.43 105.09 76.35 38.63 156.69 120.94 79.44 32.00%
  QoQ % 14.60% 37.64% 97.64% -75.35% 29.56% 52.24% -
  Horiz. % 151.60% 132.29% 96.11% 48.63% 197.24% 152.24% 100.00%
EPS -8.33 -3.68 -1.79 -1.28 -7.07 -3.60 -2.28 137.40%
  QoQ % -126.36% -105.59% -39.84% 81.90% -96.39% -57.89% -
  Horiz. % 365.35% 161.40% 78.51% 56.14% 310.09% 157.89% 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 1.0500 1.0600 1.0800 1.0800 1.0900 1.1300 1.1400 -5.34%
  QoQ % -0.94% -1.85% 0.00% -0.92% -3.54% -0.88% -
  Horiz. % 92.11% 92.98% 94.74% 94.74% 95.61% 99.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 120.43 105.09 76.35 38.63 156.69 120.94 79.44 32.00%
  QoQ % 14.60% 37.64% 97.64% -75.35% 29.56% 52.24% -
  Horiz. % 151.60% 132.29% 96.11% 48.63% 197.24% 152.24% 100.00%
EPS -8.33 -3.68 -1.79 -1.28 -7.07 -3.60 -2.28 137.40%
  QoQ % -126.36% -105.59% -39.84% 81.90% -96.39% -57.89% -
  Horiz. % 365.35% 161.40% 78.51% 56.14% 310.09% 157.89% 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 1.0500 1.0600 1.0800 1.0800 1.0900 1.1300 1.1400 -5.34%
  QoQ % -0.94% -1.85% 0.00% -0.92% -3.54% -0.88% -
  Horiz. % 92.11% 92.98% 94.74% 94.74% 95.61% 99.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.5400 0.4000 0.4800 0.5750 0.5800 0.5850 0.6300 -
P/RPS 0.45 0.38 0.63 1.49 0.37 0.48 0.79 -31.31%
  QoQ % 18.42% -39.68% -57.72% 302.70% -22.92% -39.24% -
  Horiz. % 56.96% 48.10% 79.75% 188.61% 46.84% 60.76% 100.00%
P/EPS -6.49 -10.88 -26.89 -45.01 -8.21 -16.27 -27.63 -61.96%
  QoQ % 40.35% 59.54% 40.26% -448.23% 49.54% 41.11% -
  Horiz. % 23.49% 39.38% 97.32% 162.90% 29.71% 58.89% 100.00%
EY -15.42 -9.19 -3.72 -2.22 -12.18 -6.15 -3.62 163.01%
  QoQ % -67.79% -147.04% -67.57% 81.77% -98.05% -69.89% -
  Horiz. % 425.97% 253.87% 102.76% 61.33% 336.46% 169.89% 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 0.51 0.38 0.44 0.53 0.53 0.52 0.55 -4.91%
  QoQ % 34.21% -13.64% -16.98% 0.00% 1.92% -5.45% -
  Horiz. % 92.73% 69.09% 80.00% 96.36% 96.36% 94.55% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 10/06/20 27/02/20 28/11/19 30/08/19 29/05/19 27/02/19 -
Price 0.7200 0.6800 0.3650 0.4500 0.5700 0.5900 0.6050 -
P/RPS 0.60 0.65 0.48 1.17 0.36 0.49 0.76 -14.59%
  QoQ % -7.69% 35.42% -58.97% 225.00% -26.53% -35.53% -
  Horiz. % 78.95% 85.53% 63.16% 153.95% 47.37% 64.47% 100.00%
P/EPS -8.65 -18.49 -20.45 -35.23 -8.07 -16.41 -26.54 -52.67%
  QoQ % 53.22% 9.58% 41.95% -336.56% 50.82% 38.17% -
  Horiz. % 32.59% 69.67% 77.05% 132.74% 30.41% 61.83% 100.00%
EY -11.56 -5.41 -4.89 -2.84 -12.39 -6.09 -3.77 111.21%
  QoQ % -113.68% -10.63% -72.18% 77.08% -103.45% -61.54% -
  Horiz. % 306.63% 143.50% 129.71% 75.33% 328.65% 161.54% 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 0.69 0.64 0.34 0.42 0.52 0.52 0.53 19.25%
  QoQ % 7.81% 88.24% -19.05% -19.23% 0.00% -1.89% -
  Horiz. % 130.19% 120.75% 64.15% 79.25% 98.11% 98.11% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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