Highlights

[HOOVER] QoQ Cumulative Quarter Result on 2015-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     171.30%    YoY -     110.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 30,078 14,261 66,978 52,857 29,599 13,984 45,062 -23.57%
  QoQ % 110.91% -78.71% 26.72% 78.58% 111.66% -68.97% -
  Horiz. % 66.75% 31.65% 148.64% 117.30% 65.69% 31.03% 100.00%
PBT -966 -777 2,882 1,387 539 469 1,872 -
  QoQ % -24.32% -126.96% 107.79% 157.33% 14.93% -74.95% -
  Horiz. % -51.60% -41.51% 153.95% 74.09% 28.79% 25.05% 100.00%
Tax -299 -140 -915 -680 -415 -238 -454 -24.25%
  QoQ % -113.57% 84.70% -34.56% -63.86% -74.37% 47.58% -
  Horiz. % 65.86% 30.84% 201.54% 149.78% 91.41% 52.42% 100.00%
NP -1,265 -917 1,967 707 124 231 1,418 -
  QoQ % -37.95% -146.62% 178.22% 470.16% -46.32% -83.71% -
  Horiz. % -89.21% -64.67% 138.72% 49.86% 8.74% 16.29% 100.00%
NP to SH -1,523 -1,039 1,022 154 -216 37 836 -
  QoQ % -46.58% -201.66% 563.64% 171.30% -683.78% -95.57% -
  Horiz. % -182.18% -124.28% 122.25% 18.42% -25.84% 4.43% 100.00%
Tax Rate - % - % 31.75 % 49.03 % 76.99 % 50.75 % 24.25 % -
  QoQ % 0.00% 0.00% -35.24% -36.32% 51.70% 109.28% -
  Horiz. % 0.00% 0.00% 130.93% 202.19% 317.48% 209.28% 100.00%
Total Cost 31,343 15,178 65,011 52,150 29,475 13,753 43,644 -19.76%
  QoQ % 106.50% -76.65% 24.66% 76.93% 114.32% -68.49% -
  Horiz. % 71.82% 34.78% 148.96% 119.49% 67.54% 31.51% 100.00%
Net Worth 47,199 46,399 48,704 46,399 45,999 46,399 46,399 1.14%
  QoQ % 1.72% -4.73% 4.97% 0.87% -0.86% 0.00% -
  Horiz. % 101.72% 100.00% 104.97% 100.00% 99.14% 100.00% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 47,199 46,399 48,704 46,399 45,999 46,399 46,399 1.14%
  QoQ % 1.72% -4.73% 4.97% 0.87% -0.86% 0.00% -
  Horiz. % 101.72% 100.00% 104.97% 100.00% 99.14% 100.00% 100.00%
NOSH 40,000 40,000 39,921 40,000 40,000 40,000 40,000 -
  QoQ % 0.00% 0.20% -0.20% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 99.80% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -4.21 % -6.43 % 2.94 % 1.34 % 0.42 % 1.65 % 3.15 % -
  QoQ % 34.53% -318.71% 119.40% 219.05% -74.55% -47.62% -
  Horiz. % -133.65% -204.13% 93.33% 42.54% 13.33% 52.38% 100.00%
ROE -3.23 % -2.24 % 2.10 % 0.33 % -0.47 % 0.08 % 1.80 % -
  QoQ % -44.20% -206.67% 536.36% 170.21% -687.50% -95.56% -
  Horiz. % -179.44% -124.44% 116.67% 18.33% -26.11% 4.44% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 75.20 35.65 167.77 132.14 74.00 34.96 112.66 -23.57%
  QoQ % 110.94% -78.75% 26.96% 78.57% 111.67% -68.97% -
  Horiz. % 66.75% 31.64% 148.92% 117.29% 65.68% 31.03% 100.00%
EPS -3.81 -2.60 2.56 0.39 -0.54 0.09 2.09 -
  QoQ % -46.54% -201.56% 556.41% 172.22% -700.00% -95.69% -
  Horiz. % -182.30% -124.40% 122.49% 18.66% -25.84% 4.31% 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 1.1800 1.1600 1.2200 1.1600 1.1500 1.1600 1.1600 1.14%
  QoQ % 1.72% -4.92% 5.17% 0.87% -0.86% 0.00% -
  Horiz. % 101.72% 100.00% 105.17% 100.00% 99.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 75.20 35.65 167.45 132.14 74.00 34.96 112.66 -23.57%
  QoQ % 110.94% -78.71% 26.72% 78.57% 111.67% -68.97% -
  Horiz. % 66.75% 31.64% 148.63% 117.29% 65.68% 31.03% 100.00%
EPS -3.81 -2.60 2.56 0.39 -0.54 0.09 2.09 -
  QoQ % -46.54% -201.56% 556.41% 172.22% -700.00% -95.69% -
  Horiz. % -182.30% -124.40% 122.49% 18.66% -25.84% 4.31% 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 1.1800 1.1600 1.2176 1.1600 1.1500 1.1600 1.1600 1.14%
  QoQ % 1.72% -4.73% 4.97% 0.87% -0.86% 0.00% -
  Horiz. % 101.72% 100.00% 104.97% 100.00% 99.14% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.5250 0.4800 0.5450 0.5750 0.5450 0.6200 0.5700 -
P/RPS 0.70 1.35 0.32 0.44 0.74 1.77 0.51 23.43%
  QoQ % -48.15% 321.88% -27.27% -40.54% -58.19% 247.06% -
  Horiz. % 137.25% 264.71% 62.75% 86.27% 145.10% 347.06% 100.00%
P/EPS -13.79 -18.48 21.29 149.35 -100.93 670.27 27.27 -
  QoQ % 25.38% -186.80% -85.74% 247.97% -115.06% 2,357.90% -
  Horiz. % -50.57% -67.77% 78.07% 547.67% -370.11% 2,457.90% 100.00%
EY -7.25 -5.41 4.70 0.67 -0.99 0.15 3.67 -
  QoQ % -34.01% -215.11% 601.49% 167.68% -760.00% -95.91% -
  Horiz. % -197.55% -147.41% 128.07% 18.26% -26.98% 4.09% 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 0.44 0.41 0.45 0.50 0.47 0.53 0.49 -6.91%
  QoQ % 7.32% -8.89% -10.00% 6.38% -11.32% 8.16% -
  Horiz. % 89.80% 83.67% 91.84% 102.04% 95.92% 108.16% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 28/08/15 27/05/15 26/02/15 28/11/14 28/08/14 -
Price 0.5300 0.5350 0.5100 0.6200 0.5400 0.6000 0.6100 -
P/RPS 0.70 1.50 0.30 0.47 0.73 1.72 0.54 18.83%
  QoQ % -53.33% 400.00% -36.17% -35.62% -57.56% 218.52% -
  Horiz. % 129.63% 277.78% 55.56% 87.04% 135.19% 318.52% 100.00%
P/EPS -13.92 -20.60 19.92 161.04 -100.00 648.65 29.19 -
  QoQ % 32.43% -203.41% -87.63% 261.04% -115.42% 2,122.17% -
  Horiz. % -47.69% -70.57% 68.24% 551.70% -342.58% 2,222.17% 100.00%
EY -7.18 -4.86 5.02 0.62 -1.00 0.15 3.43 -
  QoQ % -47.74% -196.81% 709.68% 162.00% -766.67% -95.63% -
  Horiz. % -209.33% -141.69% 146.36% 18.08% -29.15% 4.37% 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 0.45 0.46 0.42 0.53 0.47 0.52 0.53 -10.31%
  QoQ % -2.17% 9.52% -20.75% 12.77% -9.62% -1.89% -
  Horiz. % 84.91% 86.79% 79.25% 100.00% 88.68% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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