Highlights

[HOOVER] QoQ Cumulative Quarter Result on 2007-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 17-May-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Mar-2007  [#3]
Profit Trend QoQ -     76.18%    YoY -     -157.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 13,335 6,378 28,199 22,108 17,036 8,783 48,828 -57.81%
  QoQ % 109.08% -77.38% 27.55% 29.77% 93.97% -82.01% -
  Horiz. % 27.31% 13.06% 57.75% 45.28% 34.89% 17.99% 100.00%
PBT -180 -170 270 652 169 -152 1,101 -
  QoQ % -5.88% -162.96% -58.59% 285.80% 211.18% -113.81% -
  Horiz. % -16.35% -15.44% 24.52% 59.22% 15.35% -13.81% 100.00%
Tax -270 -120 -445 -355 -357 -181 -750 -49.30%
  QoQ % -125.00% 73.03% -25.35% 0.56% -97.24% 75.87% -
  Horiz. % 36.00% 16.00% 59.33% 47.33% 47.60% 24.13% 100.00%
NP -450 -290 -175 297 -188 -333 351 -
  QoQ % -55.17% -65.71% -158.92% 257.98% 43.54% -194.87% -
  Horiz. % -128.21% -82.62% -49.86% 84.62% -53.56% -94.87% 100.00%
NP to SH -761 -423 -665 -156 -655 -538 -131 222.12%
  QoQ % -79.91% 36.39% -326.28% 76.18% -21.75% -310.69% -
  Horiz. % 580.92% 322.90% 507.63% 119.08% 500.00% 410.69% 100.00%
Tax Rate - % - % 164.81 % 54.45 % 211.24 % - % 68.12 % -
  QoQ % 0.00% 0.00% 202.68% -74.22% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 241.94% 79.93% 310.10% 0.00% 100.00%
Total Cost 13,785 6,668 28,374 21,811 17,224 9,116 48,477 -56.66%
  QoQ % 106.73% -76.50% 30.09% 26.63% 88.94% -81.20% -
  Horiz. % 28.44% 13.75% 58.53% 44.99% 35.53% 18.80% 100.00%
Net Worth 32,042 32,722 33,249 33,599 33,149 33,077 33,487 -2.89%
  QoQ % -2.08% -1.59% -1.04% 1.36% 0.22% -1.23% -
  Horiz. % 95.68% 97.71% 99.29% 100.33% 98.99% 98.77% 100.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 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
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 32,042 32,722 33,249 33,599 33,149 33,077 33,487 -2.89%
  QoQ % -2.08% -1.59% -1.04% 1.36% 0.22% -1.23% -
  Horiz. % 95.68% 97.71% 99.29% 100.33% 98.99% 98.77% 100.00%
NOSH 40,052 39,905 40,060 40,000 39,939 39,851 39,866 0.31%
  QoQ % 0.37% -0.39% 0.15% 0.15% 0.22% -0.04% -
  Horiz. % 100.47% 100.10% 100.49% 100.33% 100.18% 99.96% 100.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -3.37 % -4.55 % -0.62 % 1.34 % -1.10 % -3.79 % 0.72 % -
  QoQ % 25.93% -633.87% -146.27% 221.82% 70.98% -626.39% -
  Horiz. % -468.06% -631.94% -86.11% 186.11% -152.78% -526.39% 100.00%
ROE -2.38 % -1.29 % -2.00 % -0.46 % -1.98 % -1.63 % -0.39 % 232.85%
  QoQ % -84.50% 35.50% -334.78% 76.77% -21.47% -317.95% -
  Horiz. % 610.26% 330.77% 512.82% 117.95% 507.69% 417.95% 100.00%
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 33.29 15.98 70.39 55.27 42.66 22.04 122.48 -57.94%
  QoQ % 108.32% -77.30% 27.36% 29.56% 93.56% -82.01% -
  Horiz. % 27.18% 13.05% 57.47% 45.13% 34.83% 17.99% 100.00%
EPS -1.90 -1.06 -1.66 -0.39 -1.64 -1.35 -0.33 220.21%
  QoQ % -79.25% 36.14% -325.64% 76.22% -21.48% -309.09% -
  Horiz. % 575.76% 321.21% 503.03% 118.18% 496.97% 409.09% 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 0.8000 0.8200 0.8300 0.8400 0.8300 0.8300 0.8400 -3.19%
  QoQ % -2.44% -1.20% -1.19% 1.20% 0.00% -1.19% -
  Horiz. % 95.24% 97.62% 98.81% 100.00% 98.81% 98.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 33.34 15.95 70.50 55.27 42.59 21.96 122.07 -57.80%
  QoQ % 109.03% -77.38% 27.56% 29.77% 93.94% -82.01% -
  Horiz. % 27.31% 13.07% 57.75% 45.28% 34.89% 17.99% 100.00%
EPS -1.90 -1.06 -1.66 -0.39 -1.64 -1.35 -0.33 220.21%
  QoQ % -79.25% 36.14% -325.64% 76.22% -21.48% -309.09% -
  Horiz. % 575.76% 321.21% 503.03% 118.18% 496.97% 409.09% 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 0.8011 0.8181 0.8313 0.8400 0.8287 0.8269 0.8372 -2.89%
  QoQ % -2.08% -1.59% -1.04% 1.36% 0.22% -1.23% -
  Horiz. % 95.69% 97.72% 99.30% 100.33% 98.98% 98.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.2900 0.3800 0.6800 0.3500 0.3700 0.5000 0.3700 -
P/RPS 0.87 2.38 0.97 0.63 0.87 2.27 0.30 102.97%
  QoQ % -63.45% 145.36% 53.97% -27.59% -61.67% 656.67% -
  Horiz. % 290.00% 793.33% 323.33% 210.00% 290.00% 756.67% 100.00%
P/EPS -15.26 -35.85 -40.96 -89.74 -22.56 -37.04 -112.60 -73.52%
  QoQ % 57.43% 12.48% 54.36% -297.78% 39.09% 67.10% -
  Horiz. % 13.55% 31.84% 36.38% 79.70% 20.04% 32.90% 100.00%
EY -6.55 -2.79 -2.44 -1.11 -4.43 -2.70 -0.89 276.98%
  QoQ % -134.77% -14.34% -119.82% 74.94% -64.07% -203.37% -
  Horiz. % 735.96% 313.48% 274.16% 124.72% 497.75% 303.37% 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 0.36 0.46 0.82 0.42 0.45 0.60 0.44 -12.49%
  QoQ % -21.74% -43.90% 95.24% -6.67% -25.00% 36.36% -
  Horiz. % 81.82% 104.55% 186.36% 95.45% 102.27% 136.36% 100.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 26/11/07 28/08/07 17/05/07 27/02/07 27/11/06 30/08/06 -
Price 0.1700 0.3200 0.4000 0.4000 0.4500 0.3800 0.3700 -
P/RPS 0.51 2.00 0.57 0.72 1.05 1.72 0.30 42.30%
  QoQ % -74.50% 250.88% -20.83% -31.43% -38.95% 473.33% -
  Horiz. % 170.00% 666.67% 190.00% 240.00% 350.00% 573.33% 100.00%
P/EPS -8.95 -30.19 -24.10 -102.56 -27.44 -28.15 -112.60 -81.43%
  QoQ % 70.35% -25.27% 76.50% -273.76% 2.52% 75.00% -
  Horiz. % 7.95% 26.81% 21.40% 91.08% 24.37% 25.00% 100.00%
EY -11.18 -3.31 -4.15 -0.98 -3.64 -3.55 -0.89 437.90%
  QoQ % -237.76% 20.24% -323.47% 73.08% -2.54% -298.88% -
  Horiz. % 1,256.18% 371.91% 466.29% 110.11% 408.99% 398.88% 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 0.21 0.39 0.48 0.48 0.54 0.46 0.44 -38.85%
  QoQ % -46.15% -18.75% 0.00% -11.11% 17.39% 4.55% -
  Horiz. % 47.73% 88.64% 109.09% 109.09% 122.73% 104.55% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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