[HOOVER] QoQ Cumulative Quarter Result on 2018-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 31,776 16,056 52,161 38,562 24,150 11,640 54,019 -29.73% QoQ % 97.91% -69.22% 35.27% 59.68% 107.47% -78.45% - Horiz. % 58.82% 29.72% 96.56% 71.39% 44.71% 21.55% 100.00%
PBT -329 -119 -1,194 -405 -438 -498 2,250 - QoQ % -176.47% 90.03% -194.81% 7.53% 12.05% -122.13% - Horiz. % -14.62% -5.29% -53.07% -18.00% -19.47% -22.13% 100.00%
Tax -320 -170 -359 -472 -283 -72 -995 -52.96% QoQ % -88.24% 52.65% 23.94% -66.78% -293.06% 92.76% - Horiz. % 32.16% 17.09% 36.08% 47.44% 28.44% 7.24% 100.00%
NP -649 -289 -1,553 -877 -721 -570 1,255 - QoQ % -124.57% 81.39% -77.08% -21.64% -26.49% -145.42% - Horiz. % -51.71% -23.03% -123.75% -69.88% -57.45% -45.42% 100.00%
NP to SH -912 -416 -1,789 -1,275 -964 -626 405 - QoQ % -119.23% 76.75% -40.31% -32.26% -53.99% -254.57% - Horiz. % -225.19% -102.72% -441.73% -314.81% -238.02% -154.57% 100.00%
Tax Rate - % - % - % - % - % - % 44.22 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 32,425 16,345 53,714 39,439 24,871 12,210 52,764 -27.65% QoQ % 98.38% -69.57% 36.20% 58.57% 103.69% -76.86% - Horiz. % 61.45% 30.98% 101.80% 74.75% 47.14% 23.14% 100.00%
Net Worth 45,599 45,999 46,399 46,799 47,199 47,600 48,000 -3.35% QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% - Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 45,599 45,999 46,399 46,799 47,199 47,600 48,000 -3.35% QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% - Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -2.04 % -1.80 % -2.98 % -2.27 % -2.99 % -4.90 % 2.32 % - QoQ % -13.33% 39.60% -31.28% 24.08% 38.98% -311.21% - Horiz. % -87.93% -77.59% -128.45% -97.84% -128.88% -211.21% 100.00%
ROE -2.00 % -0.90 % -3.86 % -2.72 % -2.04 % -1.32 % 0.84 % - QoQ % -122.22% 76.68% -41.91% -33.33% -54.55% -257.14% - Horiz. % -238.10% -107.14% -459.52% -323.81% -242.86% -157.14% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 79.44 40.14 130.40 96.41 60.38 29.10 135.05 -29.73% QoQ % 97.91% -69.22% 35.26% 59.67% 107.49% -78.45% - Horiz. % 58.82% 29.72% 96.56% 71.39% 44.71% 21.55% 100.00%
EPS -2.28 -1.04 -4.47 -3.19 -2.41 -1.57 1.01 - QoQ % -119.23% 76.73% -40.13% -32.37% -53.50% -255.45% - Horiz. % -225.74% -102.97% -442.57% -315.84% -238.61% -155.45% 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 1.1400 1.1500 1.1600 1.1700 1.1800 1.1900 1.2000 -3.35% QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% - Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 79.44 40.14 130.40 96.41 60.38 29.10 135.05 -29.73% QoQ % 97.91% -69.22% 35.26% 59.67% 107.49% -78.45% - Horiz. % 58.82% 29.72% 96.56% 71.39% 44.71% 21.55% 100.00%
EPS -2.28 -1.04 -4.47 -3.19 -2.41 -1.57 1.01 - QoQ % -119.23% 76.73% -40.13% -32.37% -53.50% -255.45% - Horiz. % -225.74% -102.97% -442.57% -315.84% -238.61% -155.45% 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 1.1400 1.1500 1.1600 1.1700 1.1800 1.1900 1.2000 -3.35% QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% - Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.6300 0.6350 0.6050 0.6800 0.7500 0.4500 0.4400 -
P/RPS 0.79 1.58 0.46 0.71 1.24 1.55 0.33 78.67% QoQ % -50.00% 243.48% -35.21% -42.74% -20.00% 369.70% - Horiz. % 239.39% 478.79% 139.39% 215.15% 375.76% 469.70% 100.00%
P/EPS -27.63 -61.06 -13.53 -21.33 -31.12 -28.75 43.46 - QoQ % 54.75% -351.29% 36.57% 31.46% -8.24% -166.15% - Horiz. % -63.58% -140.50% -31.13% -49.08% -71.61% -66.15% 100.00%
EY -3.62 -1.64 -7.39 -4.69 -3.21 -3.48 2.30 - QoQ % -120.73% 77.81% -57.57% -46.11% 7.76% -251.30% - Horiz. % -157.39% -71.30% -321.30% -203.91% -139.57% -151.30% 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 0.55 0.55 0.52 0.58 0.64 0.38 0.37 30.15% QoQ % 0.00% 5.77% -10.34% -9.38% 68.42% 2.70% - Horiz. % 148.65% 148.65% 140.54% 156.76% 172.97% 102.70% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 30/08/18 24/05/18 27/02/18 22/11/17 29/08/17 -
Price 0.6050 0.6650 0.6200 0.7000 0.6000 0.8400 0.4950 -
P/RPS 0.76 1.66 0.48 0.73 0.99 2.89 0.37 61.38% QoQ % -54.22% 245.83% -34.25% -26.26% -65.74% 681.08% - Horiz. % 205.41% 448.65% 129.73% 197.30% 267.57% 781.08% 100.00%
P/EPS -26.54 -63.94 -13.86 -21.96 -24.90 -53.67 48.89 - QoQ % 58.49% -361.33% 36.89% 11.81% 53.61% -209.78% - Horiz. % -54.29% -130.78% -28.35% -44.92% -50.93% -109.78% 100.00%
EY -3.77 -1.56 -7.21 -4.55 -4.02 -1.86 2.05 - QoQ % -141.67% 78.36% -58.46% -13.18% -116.13% -190.73% - Horiz. % -183.90% -76.10% -351.71% -221.95% -196.10% -90.73% 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 0.53 0.58 0.53 0.60 0.51 0.71 0.41 18.61% QoQ % -8.62% 9.43% -11.67% 17.65% -28.17% 73.17% - Horiz. % 129.27% 141.46% 129.27% 146.34% 124.39% 173.17% 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.
Comment
HOOVER-QTR3-18.pdf 
