[HOOVER] QoQ Cumulative Quarter Result on 2020-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 17,444 48,171 42,037 30,538 15,450 62,676 48,375 -49.24% QoQ % -63.79% 14.59% 37.65% 97.66% -75.35% 29.56% - Horiz. % 36.06% 99.58% 86.90% 63.13% 31.94% 129.56% 100.00%
PBT 1,362 -3,626 -563 88 -109 -1,482 -623 - QoQ % 137.56% -544.05% -739.77% 180.73% 92.65% -137.88% - Horiz. % -218.62% 582.02% 90.37% -14.13% 17.50% 237.88% 100.00%
Tax -495 112 -520 -420 -210 -1,006 -452 6.23% QoQ % -541.96% 121.54% -23.81% -100.00% 79.13% -122.57% - Horiz. % 109.51% -24.78% 115.04% 92.92% 46.46% 222.57% 100.00%
NP 867 -3,514 -1,083 -332 -319 -2,488 -1,075 - QoQ % 124.67% -224.47% -226.20% -4.08% 87.18% -131.44% - Horiz. % -80.65% 326.88% 100.74% 30.88% 29.67% 231.44% 100.00%
NP to SH 423 -3,330 -1,471 -714 -511 -2,826 -1,438 - QoQ % 112.70% -126.38% -106.02% -39.73% 81.92% -96.52% - Horiz. % -29.42% 231.57% 102.29% 49.65% 35.54% 196.52% 100.00%
Tax Rate 36.34 % - % - % 477.27 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 7.61% 0.00% 0.00% 100.00% - - -
Total Cost 16,577 51,685 43,120 30,870 15,769 65,164 49,450 -51.65% QoQ % -67.93% 19.86% 39.68% 95.76% -75.80% 31.78% - Horiz. % 33.52% 104.52% 87.20% 62.43% 31.89% 131.78% 100.00%
Net Worth 42,399 41,999 42,399 43,200 43,200 43,600 45,199 -4.16% QoQ % 0.95% -0.94% -1.85% 0.00% -0.92% -3.54% - Horiz. % 93.81% 92.92% 93.81% 95.58% 95.58% 96.46% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 42,399 41,999 42,399 43,200 43,200 43,600 45,199 -4.16% QoQ % 0.95% -0.94% -1.85% 0.00% -0.92% -3.54% - Horiz. % 93.81% 92.92% 93.81% 95.58% 95.58% 96.46% 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.97 % -7.29 % -2.58 % -1.09 % -2.06 % -3.97 % -2.22 % - QoQ % 168.18% -182.56% -136.70% 47.09% 48.11% -78.83% - Horiz. % -223.87% 328.38% 116.22% 49.10% 92.79% 178.83% 100.00%
ROE 1.00 % -7.93 % -3.47 % -1.65 % -1.18 % -6.48 % -3.18 % - QoQ % 112.61% -128.53% -110.30% -39.83% 81.79% -103.77% - Horiz. % -31.45% 249.37% 109.12% 51.89% 37.11% 203.77% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 43.61 120.43 105.09 76.35 38.63 156.69 120.94 -49.24% QoQ % -63.79% 14.60% 37.64% 97.64% -75.35% 29.56% - Horiz. % 36.06% 99.58% 86.89% 63.13% 31.94% 129.56% 100.00%
EPS 1.06 -8.33 -3.68 -1.79 -1.28 -7.07 -3.60 - QoQ % 112.73% -126.36% -105.59% -39.84% 81.90% -96.39% - Horiz. % -29.44% 231.39% 102.22% 49.72% 35.56% 196.39% 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 1.0600 1.0500 1.0600 1.0800 1.0800 1.0900 1.1300 -4.16% QoQ % 0.95% -0.94% -1.85% 0.00% -0.92% -3.54% - Horiz. % 93.81% 92.92% 93.81% 95.58% 95.58% 96.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 43.61 120.43 105.09 76.35 38.63 156.69 120.94 -49.24% QoQ % -63.79% 14.60% 37.64% 97.64% -75.35% 29.56% - Horiz. % 36.06% 99.58% 86.89% 63.13% 31.94% 129.56% 100.00%
EPS 1.06 -8.33 -3.68 -1.79 -1.28 -7.07 -3.60 - QoQ % 112.73% -126.36% -105.59% -39.84% 81.90% -96.39% - Horiz. % -29.44% 231.39% 102.22% 49.72% 35.56% 196.39% 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 1.0600 1.0500 1.0600 1.0800 1.0800 1.0900 1.1300 -4.16% QoQ % 0.95% -0.94% -1.85% 0.00% -0.92% -3.54% - Horiz. % 93.81% 92.92% 93.81% 95.58% 95.58% 96.46% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.8000 0.5400 0.4000 0.4800 0.5750 0.5800 0.5850 -
P/RPS 1.83 0.45 0.38 0.63 1.49 0.37 0.48 143.45% QoQ % 306.67% 18.42% -39.68% -57.72% 302.70% -22.92% - Horiz. % 381.25% 93.75% 79.17% 131.25% 310.42% 77.08% 100.00%
P/EPS 75.65 -6.49 -10.88 -26.89 -45.01 -8.21 -16.27 - QoQ % 1,265.64% 40.35% 59.54% 40.26% -448.23% 49.54% - Horiz. % -464.97% 39.89% 66.87% 165.27% 276.64% 50.46% 100.00%
EY 1.32 -15.42 -9.19 -3.72 -2.22 -12.18 -6.15 - QoQ % 108.56% -67.79% -147.04% -67.57% 81.77% -98.05% - Horiz. % -21.46% 250.73% 149.43% 60.49% 36.10% 198.05% 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 0.75 0.51 0.38 0.44 0.53 0.53 0.52 27.57% QoQ % 47.06% 34.21% -13.64% -16.98% 0.00% 1.92% - Horiz. % 144.23% 98.08% 73.08% 84.62% 101.92% 101.92% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 28/08/20 10/06/20 27/02/20 28/11/19 30/08/19 29/05/19 -
Price 0.7300 0.7200 0.6800 0.3650 0.4500 0.5700 0.5900 -
P/RPS 1.67 0.60 0.65 0.48 1.17 0.36 0.49 125.97% QoQ % 178.33% -7.69% 35.42% -58.97% 225.00% -26.53% - Horiz. % 340.82% 122.45% 132.65% 97.96% 238.78% 73.47% 100.00%
P/EPS 69.03 -8.65 -18.49 -20.45 -35.23 -8.07 -16.41 - QoQ % 898.03% 53.22% 9.58% 41.95% -336.56% 50.82% - Horiz. % -420.66% 52.71% 112.68% 124.62% 214.69% 49.18% 100.00%
EY 1.45 -11.56 -5.41 -4.89 -2.84 -12.39 -6.09 - QoQ % 112.54% -113.68% -10.63% -72.18% 77.08% -103.45% - Horiz. % -23.81% 189.82% 88.83% 80.30% 46.63% 203.45% 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 0.69 0.69 0.64 0.34 0.42 0.52 0.52 20.69% QoQ % 0.00% 7.81% 88.24% -19.05% -19.23% 0.00% - Horiz. % 132.69% 132.69% 123.08% 65.38% 80.77% 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.
Comment
HOOVER-QTR3-20.pdf 
