[HOOVER] QoQ Quarter Result on 2008-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 13,033 14,465 11,385 14,764 6,008 6,957 6,378 60.96% QoQ % -9.90% 27.05% -22.89% 145.74% -13.64% 9.08% - Horiz. % 204.34% 226.80% 178.50% 231.48% 94.20% 109.08% 100.00%
PBT 1,827 2,003 -168 1,028 -509 -10 -170 - QoQ % -8.79% 1,292.26% -116.34% 301.96% -4,990.00% 94.12% - Horiz. % -1,074.71% -1,178.24% 98.82% -604.71% 299.41% 5.88% 100.00%
Tax -235 -392 -198 -464 6 -150 -120 56.46% QoQ % 40.05% -97.98% 57.33% -7,833.33% 104.00% -25.00% - Horiz. % 195.83% 326.67% 165.00% 386.67% -5.00% 125.00% 100.00%
NP 1,592 1,611 -366 564 -503 -160 -290 - QoQ % -1.18% 540.16% -164.89% 212.13% -214.38% 44.83% - Horiz. % -548.97% -555.52% 126.21% -194.48% 173.45% 55.17% 100.00%
NP to SH 1,511 1,459 -543 515 -644 -338 -423 - QoQ % 3.56% 368.69% -205.44% 179.97% -90.53% 20.09% - Horiz. % -357.21% -344.92% 128.37% -121.75% 152.25% 79.91% 100.00%
Tax Rate 12.86 % 19.57 % - % 45.14 % - % - % - % - QoQ % -34.29% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 28.49% 43.35% 0.00% 100.00% - - -
Total Cost 11,441 12,854 11,751 14,200 6,511 7,117 6,668 43.27% QoQ % -10.99% 9.39% -17.25% 118.09% -8.51% 6.73% - Horiz. % 171.58% 192.77% 176.23% 212.96% 97.65% 106.73% 100.00%
Net Worth 34,776 33,177 31,541 32,065 31,600 31,811 32,722 4.14% QoQ % 4.82% 5.18% -1.63% 1.47% -0.67% -2.78% - Horiz. % 106.28% 101.39% 96.39% 97.99% 96.57% 97.22% 100.00%
Dividend 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 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 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 34,776 33,177 31,541 32,065 31,600 31,811 32,722 4.14% QoQ % 4.82% 5.18% -1.63% 1.47% -0.67% -2.78% - Horiz. % 106.28% 101.39% 96.39% 97.99% 96.57% 97.22% 100.00%
NOSH 39,973 39,972 39,926 40,081 39,999 39,764 39,905 0.11% QoQ % 0.00% 0.12% -0.39% 0.20% 0.59% -0.35% - Horiz. % 100.17% 100.17% 100.05% 100.44% 100.24% 99.65% 100.00%
Ratio Analysis 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 12.22 % 11.14 % -3.21 % 3.82 % -8.37 % -2.30 % -4.55 % - QoQ % 9.69% 447.04% -184.03% 145.64% -263.91% 49.45% - Horiz. % -268.57% -244.84% 70.55% -83.96% 183.96% 50.55% 100.00%
ROE 4.34 % 4.40 % -1.72 % 1.61 % -2.04 % -1.06 % -1.29 % - QoQ % -1.36% 355.81% -206.83% 178.92% -92.45% 17.83% - Horiz. % -336.43% -341.09% 133.33% -124.81% 158.14% 82.17% 100.00%
Per Share 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 32.60 36.19 28.51 36.83 15.02 17.50 15.98 60.78% QoQ % -9.92% 26.94% -22.59% 145.21% -14.17% 9.51% - Horiz. % 204.01% 226.47% 178.41% 230.48% 93.99% 109.51% 100.00%
EPS 3.78 3.65 -1.36 1.29 -1.61 -0.85 -1.06 - QoQ % 3.56% 368.38% -205.43% 180.12% -89.41% 19.81% - Horiz. % -356.60% -344.34% 128.30% -121.70% 151.89% 80.19% 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 0.8700 0.8300 0.7900 0.8000 0.7900 0.8000 0.8200 4.02% QoQ % 4.82% 5.06% -1.25% 1.27% -1.25% -2.44% - Horiz. % 106.10% 101.22% 96.34% 97.56% 96.34% 97.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 32.58 36.16 28.46 36.91 15.02 17.39 15.95 60.92% QoQ % -9.90% 27.06% -22.89% 145.74% -13.63% 9.03% - Horiz. % 204.26% 226.71% 178.43% 231.41% 94.17% 109.03% 100.00%
EPS 3.78 3.65 -1.36 1.29 -1.61 -0.84 -1.06 - QoQ % 3.56% 368.38% -205.43% 180.12% -91.67% 20.75% - Horiz. % -356.60% -344.34% 128.30% -121.70% 151.89% 79.25% 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 0.8694 0.8294 0.7885 0.8016 0.7900 0.7953 0.8181 4.13% QoQ % 4.82% 5.19% -1.63% 1.47% -0.67% -2.79% - Horiz. % 106.27% 101.38% 96.38% 97.98% 96.57% 97.21% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.1300 0.1300 0.1200 0.3000 0.2800 0.2900 0.3800 -
P/RPS 0.40 0.36 0.42 0.81 1.86 1.66 2.38 -69.51% QoQ % 11.11% -14.29% -48.15% -56.45% 12.05% -30.25% - Horiz. % 16.81% 15.13% 17.65% 34.03% 78.15% 69.75% 100.00%
P/EPS 3.44 3.56 -8.82 23.35 -17.39 -34.12 -35.85 - QoQ % -3.37% 140.36% -137.77% 234.27% 49.03% 4.83% - Horiz. % -9.60% -9.93% 24.60% -65.13% 48.51% 95.17% 100.00%
EY 29.08 28.08 -11.33 4.28 -5.75 -2.93 -2.79 - QoQ % 3.56% 347.84% -364.72% 174.43% -96.25% -5.02% - Horiz. % -1,042.29% -1,006.45% 406.09% -153.41% 206.09% 105.02% 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 0.15 0.16 0.15 0.38 0.35 0.36 0.46 -52.59% QoQ % -6.25% 6.67% -60.53% 8.57% -2.78% -21.74% - Horiz. % 32.61% 34.78% 32.61% 82.61% 76.09% 78.26% 100.00%
Price Multiplier on Announcement Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 25/02/09 19/11/08 28/08/08 30/05/08 27/02/08 26/11/07 -
Price 0.1200 0.4300 0.1500 0.2100 0.3000 0.1700 0.3200 -
P/RPS 0.37 1.19 0.53 0.57 2.00 0.97 2.00 -67.50% QoQ % -68.91% 124.53% -7.02% -71.50% 106.19% -51.50% - Horiz. % 18.50% 59.50% 26.50% 28.50% 100.00% 48.50% 100.00%
P/EPS 3.17 11.78 -11.03 16.34 -18.63 -20.00 -30.19 - QoQ % -73.09% 206.80% -167.50% 187.71% 6.85% 33.75% - Horiz. % -10.50% -39.02% 36.54% -54.12% 61.71% 66.25% 100.00%
EY 31.50 8.49 -9.07 6.12 -5.37 -5.00 -3.31 - QoQ % 271.02% 193.61% -248.20% 213.97% -7.40% -51.06% - Horiz. % -951.66% -256.50% 274.02% -184.89% 162.24% 151.06% 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 0.14 0.52 0.19 0.26 0.38 0.21 0.39 -49.46% QoQ % -73.08% 173.68% -26.92% -31.58% 80.95% -46.15% - Horiz. % 35.90% 133.33% 48.72% 66.67% 97.44% 53.85% 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
Hoover4QTR.pdf 
