Highlights

[HOOVER] QoQ Cumulative Quarter Result on 2004-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 25-Feb-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 31-Dec-2004  [#2]
Profit Trend QoQ -     -191.34%    YoY -     -204.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 12,182 64,436 57,616 49,922 21,522 141,707 118,665 -78.05%
  QoQ % -81.09% 11.84% 15.41% 131.96% -84.81% 19.42% -
  Horiz. % 10.27% 54.30% 48.55% 42.07% 18.14% 119.42% 100.00%
PBT 17 -2,416 -1,058 -1,118 -435 -40,099 -16,133 -
  QoQ % 100.70% -128.36% 5.37% -157.01% 98.92% -148.55% -
  Horiz. % -0.11% 14.98% 6.56% 6.93% 2.70% 248.55% 100.00%
Tax -119 -966 -1,666 -901 -258 67 637 -
  QoQ % 87.68% 42.02% -84.91% -249.22% -485.07% -89.48% -
  Horiz. % -18.68% -151.65% -261.54% -141.44% -40.50% 10.52% 100.00%
NP -102 -3,382 -2,724 -2,019 -693 -40,032 -15,496 -96.48%
  QoQ % 96.98% -24.16% -34.92% -191.34% 98.27% -158.34% -
  Horiz. % 0.66% 21.82% 17.58% 13.03% 4.47% 258.34% 100.00%
NP to SH -238 -3,847 -2,724 -2,019 -693 -39,119 -15,496 -93.81%
  QoQ % 93.81% -41.23% -34.92% -191.34% 98.23% -152.45% -
  Horiz. % 1.54% 24.83% 17.58% 13.03% 4.47% 252.45% 100.00%
Tax Rate 700.00 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 12,284 67,818 60,340 51,941 22,215 181,739 134,161 -79.66%
  QoQ % -81.89% 12.39% 16.17% 133.81% -87.78% 35.46% -
  Horiz. % 9.16% 50.55% 44.98% 38.72% 16.56% 135.46% 100.00%
Net Worth 32,129 33,192 32,400 13,193 14,420 16,025 39,999 -13.58%
  QoQ % -3.20% 2.45% 145.58% -8.51% -10.02% -59.94% -
  Horiz. % 80.33% 82.98% 81.00% 32.98% 36.05% 40.06% 100.00%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 32,129 33,192 32,400 13,193 14,420 16,025 39,999 -13.58%
  QoQ % -3.20% 2.45% 145.58% -8.51% -10.02% -59.94% -
  Horiz. % 80.33% 82.98% 81.00% 32.98% 36.05% 40.06% 100.00%
NOSH 39,666 39,990 40,000 39,980 40,057 39,087 39,999 -0.56%
  QoQ % -0.81% -0.02% 0.05% -0.19% 2.48% -2.28% -
  Horiz. % 99.17% 99.98% 100.00% 99.95% 100.14% 97.72% 100.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.84 % -5.25 % -4.73 % -4.04 % -3.22 % -28.25 % -13.06 % -83.92%
  QoQ % 84.00% -10.99% -17.08% -25.47% 88.60% -116.31% -
  Horiz. % 6.43% 40.20% 36.22% 30.93% 24.66% 216.31% 100.00%
ROE -0.74 % -11.59 % -8.41 % -15.30 % -4.81 % -244.10 % -38.74 % -92.84%
  QoQ % 93.62% -37.81% 45.03% -218.09% 98.03% -530.10% -
  Horiz. % 1.91% 29.92% 21.71% 39.49% 12.42% 630.10% 100.00%
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 30.71 161.13 144.04 124.87 53.73 362.54 296.66 -77.92%
  QoQ % -80.94% 11.86% 15.35% 132.40% -85.18% 22.21% -
  Horiz. % 10.35% 54.31% 48.55% 42.09% 18.11% 122.21% 100.00%
EPS -0.60 -9.62 -6.81 -5.05 -1.73 -100.08 -38.74 -93.77%
  QoQ % 93.76% -41.26% -34.85% -191.91% 98.27% -158.34% -
  Horiz. % 1.55% 24.83% 17.58% 13.04% 4.47% 258.34% 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 0.8100 0.8300 0.8100 0.3300 0.3600 0.4100 1.0000 -13.09%
  QoQ % -2.41% 2.47% 145.45% -8.33% -12.20% -59.00% -
  Horiz. % 81.00% 83.00% 81.00% 33.00% 36.00% 41.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 30.46 161.09 144.04 124.81 53.81 354.27 296.66 -78.04%
  QoQ % -81.09% 11.84% 15.41% 131.95% -84.81% 19.42% -
  Horiz. % 10.27% 54.30% 48.55% 42.07% 18.14% 119.42% 100.00%
EPS -0.60 -9.62 -6.81 -5.05 -1.73 -97.80 -38.74 -93.77%
  QoQ % 93.76% -41.26% -34.85% -191.91% 98.23% -152.45% -
  Horiz. % 1.55% 24.83% 17.58% 13.04% 4.47% 252.45% 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 0.8032 0.8298 0.8100 0.3298 0.3605 0.4006 1.0000 -13.58%
  QoQ % -3.21% 2.44% 145.60% -8.52% -10.01% -59.94% -
  Horiz. % 80.32% 82.98% 81.00% 32.98% 36.05% 40.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.4500 0.4500 0.6200 0.7100 0.7600 0.9300 1.1500 -
P/RPS 1.47 0.28 0.43 0.57 1.41 0.26 0.39 142.00%
  QoQ % 425.00% -34.88% -24.56% -59.57% 442.31% -33.33% -
  Horiz. % 376.92% 71.79% 110.26% 146.15% 361.54% 66.67% 100.00%
P/EPS -75.00 -4.68 -9.10 -14.06 -43.93 -0.93 -2.97 759.05%
  QoQ % -1,502.56% 48.57% 35.28% 67.99% -4,623.66% 68.69% -
  Horiz. % 2,525.25% 157.58% 306.40% 473.40% 1,479.12% 31.31% 100.00%
EY -1.33 -21.38 -10.98 -7.11 -2.28 -107.61 -33.69 -88.38%
  QoQ % 93.78% -94.72% -54.43% -211.84% 97.88% -219.41% -
  Horiz. % 3.95% 63.46% 32.59% 21.10% 6.77% 319.41% 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 0.56 0.54 0.77 2.15 2.11 2.27 1.15 -38.08%
  QoQ % 3.70% -29.87% -64.19% 1.90% -7.05% 97.39% -
  Horiz. % 48.70% 46.96% 66.96% 186.96% 183.48% 197.39% 100.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 29/08/05 27/05/05 25/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.3000 0.7000 0.4700 0.6400 0.7200 0.8900 1.0700 -
P/RPS 0.98 0.43 0.33 0.51 1.34 0.25 0.36 94.84%
  QoQ % 127.91% 30.30% -35.29% -61.94% 436.00% -30.56% -
  Horiz. % 272.22% 119.44% 91.67% 141.67% 372.22% 69.44% 100.00%
P/EPS -50.00 -7.28 -6.90 -12.67 -41.62 -0.89 -2.76 588.56%
  QoQ % -586.81% -5.51% 45.54% 69.56% -4,576.40% 67.75% -
  Horiz. % 1,811.59% 263.77% 250.00% 459.06% 1,507.97% 32.25% 100.00%
EY -2.00 -13.74 -14.49 -7.89 -2.40 -112.45 -36.21 -85.47%
  QoQ % 85.44% 5.18% -83.65% -228.75% 97.87% -210.55% -
  Horiz. % 5.52% 37.95% 40.02% 21.79% 6.63% 310.55% 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 0.37 0.84 0.58 1.94 2.00 2.17 1.07 -50.70%
  QoQ % -55.95% 44.83% -70.10% -3.00% -7.83% 102.80% -
  Horiz. % 34.58% 78.50% 54.21% 181.31% 186.92% 202.80% 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
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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