Highlights

[HOOVER] QoQ Cumulative Quarter Result on 2010-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 19-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     19.98%    YoY -     62.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 16,594 8,045 50,241 37,327 27,731 8,569 48,749 -51.15%
  QoQ % 106.26% -83.99% 34.60% 34.60% 223.62% -82.42% -
  Horiz. % 34.04% 16.50% 103.06% 76.57% 56.89% 17.58% 100.00%
PBT 1,034 427 6,720 5,558 4,542 35 3,716 -57.28%
  QoQ % 142.15% -93.65% 20.91% 22.37% 12,877.14% -99.06% -
  Horiz. % 27.83% 11.49% 180.84% 149.57% 122.23% 0.94% 100.00%
Tax -522 -225 -1,589 -1,247 -1,007 -26 -1,233 -43.53%
  QoQ % -132.00% 85.84% -27.43% -23.83% -3,773.08% 97.89% -
  Horiz. % 42.34% 18.25% 128.87% 101.14% 81.67% 2.11% 100.00%
NP 512 202 5,131 4,311 3,535 9 2,483 -65.00%
  QoQ % 153.47% -96.06% 19.02% 21.95% 39,177.78% -99.64% -
  Horiz. % 20.62% 8.14% 206.65% 173.62% 142.37% 0.36% 100.00%
NP to SH 70 8 4,617 3,934 3,279 -6 2,008 -89.26%
  QoQ % 775.00% -99.83% 17.36% 19.98% 54,750.00% -100.30% -
  Horiz. % 3.49% 0.40% 229.93% 195.92% 163.30% -0.30% 100.00%
Tax Rate 50.48 % 52.69 % 23.65 % 22.44 % 22.17 % 74.29 % 33.18 % 32.18%
  QoQ % -4.19% 122.79% 5.39% 1.22% -70.16% 123.90% -
  Horiz. % 152.14% 158.80% 71.28% 67.63% 66.82% 223.90% 100.00%
Total Cost 16,082 7,843 45,110 33,016 24,196 8,560 46,266 -50.47%
  QoQ % 105.05% -82.61% 36.63% 36.45% 182.66% -81.50% -
  Horiz. % 34.76% 16.95% 97.50% 71.36% 52.30% 18.50% 100.00%
Net Worth 37,722 38,800 38,808 37,580 36,788 25,199 34,000 7.15%
  QoQ % -2.78% -0.02% 3.27% 2.15% 45.99% -25.88% -
  Horiz. % 110.95% 114.12% 114.14% 110.53% 108.20% 74.12% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 37,722 38,800 38,808 37,580 36,788 25,199 34,000 7.15%
  QoQ % -2.78% -0.02% 3.27% 2.15% 45.99% -25.88% -
  Horiz. % 110.95% 114.12% 114.14% 110.53% 108.20% 74.12% 100.00%
NOSH 38,888 40,000 40,008 39,979 39,987 30,000 40,000 -1.86%
  QoQ % -2.78% -0.02% 0.07% -0.02% 33.29% -25.00% -
  Horiz. % 97.22% 100.00% 100.02% 99.95% 99.97% 75.00% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.09 % 2.51 % 10.21 % 11.55 % 12.75 % 0.11 % 5.09 % -28.24%
  QoQ % 23.11% -75.42% -11.60% -9.41% 11,490.91% -97.84% -
  Horiz. % 60.71% 49.31% 200.59% 226.92% 250.49% 2.16% 100.00%
ROE 0.19 % 0.02 % 11.90 % 10.47 % 8.91 % -0.02 % 5.91 % -89.83%
  QoQ % 850.00% -99.83% 13.66% 17.51% 44,650.00% -100.34% -
  Horiz. % 3.21% 0.34% 201.35% 177.16% 150.76% -0.34% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 42.67 20.11 125.58 93.36 69.35 28.56 121.87 -50.23%
  QoQ % 112.18% -83.99% 34.51% 34.62% 142.82% -76.57% -
  Horiz. % 35.01% 16.50% 103.04% 76.61% 56.90% 23.43% 100.00%
EPS 0.18 0.02 11.54 9.84 8.20 -0.02 5.02 -89.06%
  QoQ % 800.00% -99.83% 17.28% 20.00% 41,100.00% -100.40% -
  Horiz. % 3.59% 0.40% 229.88% 196.02% 163.35% -0.40% 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 0.9700 0.9700 0.9700 0.9400 0.9200 0.8400 0.8500 9.18%
  QoQ % 0.00% 0.00% 3.19% 2.17% 9.52% -1.18% -
  Horiz. % 114.12% 114.12% 114.12% 110.59% 108.24% 98.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 41.49 20.11 125.60 93.32 69.33 21.42 121.87 -51.15%
  QoQ % 106.32% -83.99% 34.59% 34.60% 223.67% -82.42% -
  Horiz. % 34.04% 16.50% 103.06% 76.57% 56.89% 17.58% 100.00%
EPS 0.18 0.02 11.54 9.84 8.20 -0.02 5.02 -89.06%
  QoQ % 800.00% -99.83% 17.28% 20.00% 41,100.00% -100.40% -
  Horiz. % 3.59% 0.40% 229.88% 196.02% 163.35% -0.40% 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 0.9431 0.9700 0.9702 0.9395 0.9197 0.6300 0.8500 7.15%
  QoQ % -2.77% -0.02% 3.27% 2.15% 45.98% -25.88% -
  Horiz. % 110.95% 114.12% 114.14% 110.53% 108.20% 74.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2600 0.3500 0.3000 0.3500 0.2200 0.4300 0.4400 -
P/RPS 0.61 1.74 0.24 0.37 0.32 1.51 0.36 41.99%
  QoQ % -64.94% 625.00% -35.14% 15.63% -78.81% 319.44% -
  Horiz. % 169.44% 483.33% 66.67% 102.78% 88.89% 419.44% 100.00%
P/EPS 144.44 1,750.00 2.60 3.56 2.68 -2,150.00 8.76 544.52%
  QoQ % -91.75% 67,207.70% -26.97% 32.84% 100.12% -24,643.38% -
  Horiz. % 1,648.86% 19,977.17% 29.68% 40.64% 30.59% -24,543.38% 100.00%
EY 0.69 0.06 38.47 28.11 37.27 -0.05 11.41 -84.51%
  QoQ % 1,050.00% -99.84% 36.86% -24.58% 74,640.00% -100.44% -
  Horiz. % 6.05% 0.53% 337.16% 246.36% 326.64% -0.44% 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 0.27 0.36 0.31 0.37 0.24 0.51 0.52 -35.32%
  QoQ % -25.00% 16.13% -16.22% 54.17% -52.94% -1.92% -
  Horiz. % 51.92% 69.23% 59.62% 71.15% 46.15% 98.08% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 27/01/11 23/11/10 26/08/10 19/05/10 08/02/10 13/11/09 28/08/09 -
Price 0.2850 0.2100 0.2300 0.4200 0.2300 0.3000 0.4300 -
P/RPS 0.67 1.04 0.18 0.45 0.33 1.05 0.35 53.99%
  QoQ % -35.58% 477.78% -60.00% 36.36% -68.57% 200.00% -
  Horiz. % 191.43% 297.14% 51.43% 128.57% 94.29% 300.00% 100.00%
P/EPS 158.33 1,050.00 1.99 4.27 2.80 -1,500.00 8.57 595.15%
  QoQ % -84.92% 52,663.82% -53.40% 52.50% 100.19% -17,602.92% -
  Horiz. % 1,847.49% 12,252.04% 23.22% 49.82% 32.67% -17,502.92% 100.00%
EY 0.63 0.10 50.17 23.43 35.65 -0.07 11.67 -85.64%
  QoQ % 530.00% -99.80% 114.13% -34.28% 51,028.57% -100.60% -
  Horiz. % 5.40% 0.86% 429.91% 200.77% 305.48% -0.60% 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 0.29 0.22 0.24 0.45 0.25 0.36 0.51 -31.29%
  QoQ % 31.82% -8.33% -46.67% 80.00% -30.56% -29.41% -
  Horiz. % 56.86% 43.14% 47.06% 88.24% 49.02% 70.59% 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
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+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