Highlights

[HOOVER] QoQ Cumulative Quarter Result on 2007-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Dec-2007  [#2]
Profit Trend QoQ -     -79.91%    YoY -     -16.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 11,385 34,107 19,343 13,335 6,378 28,199 22,108 -35.67%
  QoQ % -66.62% 76.33% 45.05% 109.08% -77.38% 27.55% -
  Horiz. % 51.50% 154.27% 87.49% 60.32% 28.85% 127.55% 100.00%
PBT -168 339 -689 -180 -170 270 652 -
  QoQ % -149.56% 149.20% -282.78% -5.88% -162.96% -58.59% -
  Horiz. % -25.77% 51.99% -105.67% -27.61% -26.07% 41.41% 100.00%
Tax -198 -728 -264 -270 -120 -445 -355 -32.17%
  QoQ % 72.80% -175.76% 2.22% -125.00% 73.03% -25.35% -
  Horiz. % 55.77% 205.07% 74.37% 76.06% 33.80% 125.35% 100.00%
NP -366 -389 -953 -450 -290 -175 297 -
  QoQ % 5.91% 59.18% -111.78% -55.17% -65.71% -158.92% -
  Horiz. % -123.23% -130.98% -320.88% -151.52% -97.64% -58.92% 100.00%
NP to SH -543 -890 -1,405 -761 -423 -665 -156 129.16%
  QoQ % 38.99% 36.65% -84.63% -79.91% 36.39% -326.28% -
  Horiz. % 348.08% 570.51% 900.64% 487.82% 271.15% 426.28% 100.00%
Tax Rate - % 214.75 % - % - % - % 164.81 % 54.45 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 202.68% -
  Horiz. % 0.00% 394.40% 0.00% 0.00% 0.00% 302.68% 100.00%
Total Cost 11,751 34,496 20,296 13,785 6,668 28,374 21,811 -33.71%
  QoQ % -65.94% 69.96% 47.23% 106.73% -76.50% 30.09% -
  Horiz. % 53.88% 158.16% 93.05% 63.20% 30.57% 130.09% 100.00%
Net Worth 31,541 32,000 31,622 32,042 32,722 33,249 33,599 -4.12%
  QoQ % -1.43% 1.19% -1.31% -2.08% -1.59% -1.04% -
  Horiz. % 93.87% 95.24% 94.11% 95.36% 97.39% 98.96% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 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
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 31,541 32,000 31,622 32,042 32,722 33,249 33,599 -4.12%
  QoQ % -1.43% 1.19% -1.31% -2.08% -1.59% -1.04% -
  Horiz. % 93.87% 95.24% 94.11% 95.36% 97.39% 98.96% 100.00%
NOSH 39,926 40,000 40,028 40,052 39,905 40,060 40,000 -0.12%
  QoQ % -0.18% -0.07% -0.06% 0.37% -0.39% 0.15% -
  Horiz. % 99.82% 100.00% 100.07% 100.13% 99.76% 100.15% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.21 % -1.14 % -4.93 % -3.37 % -4.55 % -0.62 % 1.34 % -
  QoQ % -181.58% 76.88% -46.29% 25.93% -633.87% -146.27% -
  Horiz. % -239.55% -85.07% -367.91% -251.49% -339.55% -46.27% 100.00%
ROE -1.72 % -2.78 % -4.44 % -2.38 % -1.29 % -2.00 % -0.46 % 140.33%
  QoQ % 38.13% 37.39% -86.55% -84.50% 35.50% -334.78% -
  Horiz. % 373.91% 604.35% 965.22% 517.39% 280.43% 434.78% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 28.51 85.27 48.32 33.29 15.98 70.39 55.27 -35.60%
  QoQ % -66.57% 76.47% 45.15% 108.32% -77.30% 27.36% -
  Horiz. % 51.58% 154.28% 87.43% 60.23% 28.91% 127.36% 100.00%
EPS -1.36 -2.23 -3.51 -1.90 -1.06 -1.66 -0.39 129.44%
  QoQ % 39.01% 36.47% -84.74% -79.25% 36.14% -325.64% -
  Horiz. % 348.72% 571.79% 900.00% 487.18% 271.79% 425.64% 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 0.7900 0.8000 0.7900 0.8000 0.8200 0.8300 0.8400 -4.00%
  QoQ % -1.25% 1.27% -1.25% -2.44% -1.20% -1.19% -
  Horiz. % 94.05% 95.24% 94.05% 95.24% 97.62% 98.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 28.46 85.27 48.36 33.34 15.95 70.50 55.27 -35.68%
  QoQ % -66.62% 76.32% 45.05% 109.03% -77.38% 27.56% -
  Horiz. % 51.49% 154.28% 87.50% 60.32% 28.86% 127.56% 100.00%
EPS -1.36 -2.23 -3.51 -1.90 -1.06 -1.66 -0.39 129.44%
  QoQ % 39.01% 36.47% -84.74% -79.25% 36.14% -325.64% -
  Horiz. % 348.72% 571.79% 900.00% 487.18% 271.79% 425.64% 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 0.7885 0.8000 0.7906 0.8011 0.8181 0.8313 0.8400 -4.12%
  QoQ % -1.44% 1.19% -1.31% -2.08% -1.59% -1.04% -
  Horiz. % 93.87% 95.24% 94.12% 95.37% 97.39% 98.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.1200 0.3000 0.2800 0.2900 0.3800 0.6800 0.3500 -
P/RPS 0.42 0.35 0.58 0.87 2.38 0.97 0.63 -23.63%
  QoQ % 20.00% -39.66% -33.33% -63.45% 145.36% 53.97% -
  Horiz. % 66.67% 55.56% 92.06% 138.10% 377.78% 153.97% 100.00%
P/EPS -8.82 -13.48 -7.98 -15.26 -35.85 -40.96 -89.74 -78.61%
  QoQ % 34.57% -68.92% 47.71% 57.43% 12.48% 54.36% -
  Horiz. % 9.83% 15.02% 8.89% 17.00% 39.95% 45.64% 100.00%
EY -11.33 -7.42 -12.54 -6.55 -2.79 -2.44 -1.11 368.56%
  QoQ % -52.70% 40.83% -91.45% -134.77% -14.34% -119.82% -
  Horiz. % 1,020.72% 668.47% 1,129.73% 590.09% 251.35% 219.82% 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 0.15 0.38 0.35 0.36 0.46 0.82 0.42 -49.57%
  QoQ % -60.53% 8.57% -2.78% -21.74% -43.90% 95.24% -
  Horiz. % 35.71% 90.48% 83.33% 85.71% 109.52% 195.24% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 28/08/08 30/05/08 27/02/08 26/11/07 28/08/07 17/05/07 -
Price 0.1500 0.2100 0.3000 0.1700 0.3200 0.4000 0.4000 -
P/RPS 0.53 0.25 0.62 0.51 2.00 0.57 0.72 -18.43%
  QoQ % 112.00% -59.68% 21.57% -74.50% 250.88% -20.83% -
  Horiz. % 73.61% 34.72% 86.11% 70.83% 277.78% 79.17% 100.00%
P/EPS -11.03 -9.44 -8.55 -8.95 -30.19 -24.10 -102.56 -77.29%
  QoQ % -16.84% -10.41% 4.47% 70.35% -25.27% 76.50% -
  Horiz. % 10.75% 9.20% 8.34% 8.73% 29.44% 23.50% 100.00%
EY -9.07 -10.60 -11.70 -11.18 -3.31 -4.15 -0.98 339.03%
  QoQ % 14.43% 9.40% -4.65% -237.76% 20.24% -323.47% -
  Horiz. % 925.51% 1,081.63% 1,193.88% 1,140.82% 337.76% 423.47% 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 0.19 0.26 0.38 0.21 0.39 0.48 0.48 -46.00%
  QoQ % -26.92% -31.58% 80.95% -46.15% -18.75% 0.00% -
  Horiz. % 39.58% 54.17% 79.17% 43.75% 81.25% 100.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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