Highlights

[HOOVER] QoQ Quarter Result on 2006-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 30-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 30-Jun-2006  [#4]
Profit Trend QoQ -     -515.46%    YoY -     64.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 5,072 8,253 8,783 16,016 10,336 10,294 12,182 -44.27%
  QoQ % -38.54% -6.03% -45.16% 54.95% 0.41% -15.50% -
  Horiz. % 41.64% 67.75% 72.10% 131.47% 84.85% 84.50% 100.00%
PBT 483 321 -152 -118 321 881 17 833.01%
  QoQ % 50.47% 311.18% -28.81% -136.76% -63.56% 5,082.35% -
  Horiz. % 2,841.18% 1,888.24% -894.12% -694.12% 1,888.24% 5,182.35% 100.00%
Tax 2 -176 -181 -298 -117 -216 -119 -
  QoQ % 101.14% 2.76% 39.26% -154.70% 45.83% -81.51% -
  Horiz. % -1.68% 147.90% 152.10% 250.42% 98.32% 181.51% 100.00%
NP 485 145 -333 -416 204 665 -102 -
  QoQ % 234.48% 143.54% 19.95% -303.92% -69.32% 751.96% -
  Horiz. % -475.49% -142.16% 326.47% 407.84% -200.00% -651.96% 100.00%
NP to SH 499 -117 -538 -403 97 413 -238 -
  QoQ % 526.50% 78.25% -33.50% -515.46% -76.51% 273.53% -
  Horiz. % -209.66% 49.16% 226.05% 169.33% -40.76% -173.53% 100.00%
Tax Rate -0.41 % 54.83 % - % - % 36.45 % 24.52 % 700.00 % -
  QoQ % -100.75% 0.00% 0.00% 0.00% 48.65% -96.50% -
  Horiz. % -0.06% 7.83% 0.00% 0.00% 5.21% 3.50% 100.00%
Total Cost 4,587 8,108 9,116 16,432 10,132 9,629 12,284 -48.18%
  QoQ % -43.43% -11.06% -44.52% 62.18% 5.22% -21.61% -
  Horiz. % 37.34% 66.00% 74.21% 133.77% 82.48% 78.39% 100.00%
Net Worth 33,532 33,486 33,077 33,940 34,758 39,295 32,129 2.89%
  QoQ % 0.14% 1.24% -2.54% -2.35% -11.55% 22.30% -
  Horiz. % 104.37% 104.22% 102.95% 105.64% 108.18% 122.30% 100.00%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 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
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 33,532 33,486 33,077 33,940 34,758 39,295 32,129 2.89%
  QoQ % 0.14% 1.24% -2.54% -2.35% -11.55% 22.30% -
  Horiz. % 104.37% 104.22% 102.95% 105.64% 108.18% 122.30% 100.00%
NOSH 39,920 40,344 39,851 39,930 40,416 40,097 39,666 0.43%
  QoQ % -1.05% 1.24% -0.20% -1.20% 0.80% 1.09% -
  Horiz. % 100.64% 101.71% 100.47% 100.66% 101.89% 101.09% 100.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.56 % 1.76 % -3.79 % -2.60 % 1.97 % 6.46 % -0.84 % -
  QoQ % 443.18% 146.44% -45.77% -231.98% -69.50% 869.05% -
  Horiz. % -1,138.10% -209.52% 451.19% 309.52% -234.52% -769.05% 100.00%
ROE 1.49 % -0.35 % -1.63 % -1.19 % 0.28 % 1.05 % -0.74 % -
  QoQ % 525.71% 78.53% -36.97% -525.00% -73.33% 241.89% -
  Horiz. % -201.35% 47.30% 220.27% 160.81% -37.84% -141.89% 100.00%
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.71 20.46 22.04 40.11 25.57 25.67 30.71 -44.49%
  QoQ % -37.88% -7.17% -45.05% 56.86% -0.39% -16.41% -
  Horiz. % 41.39% 66.62% 71.77% 130.61% 83.26% 83.59% 100.00%
EPS 1.25 -0.29 -1.35 -1.01 0.24 1.03 -0.60 -
  QoQ % 531.03% 78.52% -33.66% -520.83% -76.70% 271.67% -
  Horiz. % -208.33% 48.33% 225.00% 168.33% -40.00% -171.67% 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 0.8400 0.8300 0.8300 0.8500 0.8600 0.9800 0.8100 2.46%
  QoQ % 1.20% 0.00% -2.35% -1.16% -12.24% 20.99% -
  Horiz. % 103.70% 102.47% 102.47% 104.94% 106.17% 120.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.68 20.63 21.96 40.04 25.84 25.74 30.46 -44.28%
  QoQ % -38.54% -6.06% -45.15% 54.95% 0.39% -15.50% -
  Horiz. % 41.63% 67.73% 72.09% 131.45% 84.83% 84.50% 100.00%
EPS 1.25 -0.29 -1.35 -1.01 0.24 1.03 -0.60 -
  QoQ % 531.03% 78.52% -33.66% -520.83% -76.70% 271.67% -
  Horiz. % -208.33% 48.33% 225.00% 168.33% -40.00% -171.67% 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 0.8383 0.8372 0.8269 0.8485 0.8690 0.9824 0.8032 2.90%
  QoQ % 0.13% 1.25% -2.55% -2.36% -11.54% 22.31% -
  Horiz. % 104.37% 104.23% 102.95% 105.64% 108.19% 122.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.3500 0.3700 0.5000 0.3700 0.5500 0.3200 0.4500 -
P/RPS 2.75 1.81 2.27 0.92 2.15 1.25 1.47 51.88%
  QoQ % 51.93% -20.26% 146.74% -57.21% 72.00% -14.97% -
  Horiz. % 187.07% 123.13% 154.42% 62.59% 146.26% 85.03% 100.00%
P/EPS 28.00 -127.59 -37.04 -36.66 229.17 31.07 -75.00 -
  QoQ % 121.95% -244.47% -1.04% -116.00% 637.59% 141.43% -
  Horiz. % -37.33% 170.12% 49.39% 48.88% -305.56% -41.43% 100.00%
EY 3.57 -0.78 -2.70 -2.73 0.44 3.22 -1.33 -
  QoQ % 557.69% 71.11% 1.10% -720.45% -86.34% 342.11% -
  Horiz. % -268.42% 58.65% 203.01% 205.26% -33.08% -242.11% 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 0.42 0.45 0.60 0.44 0.64 0.33 0.56 -17.47%
  QoQ % -6.67% -25.00% 36.36% -31.25% 93.94% -41.07% -
  Horiz. % 75.00% 80.36% 107.14% 78.57% 114.29% 58.93% 100.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 27/02/07 27/11/06 30/08/06 09/06/06 24/02/06 25/11/05 -
Price 0.4000 0.4500 0.3800 0.3700 0.2800 0.4000 0.3000 -
P/RPS 3.15 2.20 1.72 0.92 1.09 1.56 0.98 117.95%
  QoQ % 43.18% 27.91% 86.96% -15.60% -30.13% 59.18% -
  Horiz. % 321.43% 224.49% 175.51% 93.88% 111.22% 159.18% 100.00%
P/EPS 32.00 -155.17 -28.15 -36.66 116.67 38.83 -50.00 -
  QoQ % 120.62% -451.23% 23.21% -131.42% 200.46% 177.66% -
  Horiz. % -64.00% 310.34% 56.30% 73.32% -233.34% -77.66% 100.00%
EY 3.13 -0.64 -3.55 -2.73 0.86 2.58 -2.00 -
  QoQ % 589.06% 81.97% -30.04% -417.44% -66.67% 229.00% -
  Horiz. % -156.50% 32.00% 177.50% 136.50% -43.00% -129.00% 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 0.48 0.54 0.46 0.44 0.33 0.41 0.37 18.97%
  QoQ % -11.11% 17.39% 4.55% 33.33% -19.51% 10.81% -
  Horiz. % 129.73% 145.95% 124.32% 118.92% 89.19% 110.81% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

65  75  415  1963 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 DGB-WC 0.025+0.02 
 DNEX 0.245-0.01 
 DGB 0.095-0.01 
 DNEX-WD 0.04-0.005 
 KTG 0.255+0.01 
 KNM 0.1850.00 
 PA 0.170.00 
 MELEWAR 0.515+0.02 
 LIONIND 0.74+0.025 

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