Highlights

[HOOVER] QoQ Quarter Result on 2010-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     2.90%    YoY -     260.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 8,809 8,549 8,045 12,914 9,596 19,162 8,569 1.86%
  QoQ % 3.04% 6.26% -37.70% 34.58% -49.92% 123.62% -
  Horiz. % 102.80% 99.77% 93.88% 150.71% 111.99% 223.62% 100.00%
PBT -260 607 427 1,162 1,016 4,507 35 -
  QoQ % -142.83% 42.15% -63.25% 14.37% -77.46% 12,777.14% -
  Horiz. % -742.86% 1,734.29% 1,220.00% 3,320.00% 2,902.86% 12,877.14% 100.00%
Tax 363 -297 -225 -342 -240 -981 -26 -
  QoQ % 222.22% -32.00% 34.21% -42.50% 75.54% -3,673.08% -
  Horiz. % -1,396.15% 1,142.31% 865.38% 1,315.38% 923.08% 3,773.08% 100.00%
NP 103 310 202 820 776 3,526 9 408.60%
  QoQ % -66.77% 53.47% -75.37% 5.67% -77.99% 39,077.78% -
  Horiz. % 1,144.44% 3,444.44% 2,244.44% 9,111.11% 8,622.22% 39,177.78% 100.00%
NP to SH -11 62 8 674 655 3,285 -6 49.85%
  QoQ % -117.74% 675.00% -98.81% 2.90% -80.06% 54,850.00% -
  Horiz. % 183.33% -1,033.33% -133.33% -11,233.33% -10,916.67% -54,750.00% 100.00%
Tax Rate - % 48.93 % 52.69 % 29.43 % 23.62 % 21.77 % 74.29 % -
  QoQ % 0.00% -7.14% 79.03% 24.60% 8.50% -70.70% -
  Horiz. % 0.00% 65.86% 70.92% 39.62% 31.79% 29.30% 100.00%
Total Cost 8,706 8,239 7,843 12,094 8,820 15,636 8,560 1.13%
  QoQ % 5.67% 5.05% -35.15% 37.12% -43.59% 82.66% -
  Horiz. % 101.71% 96.25% 91.62% 141.29% 103.04% 182.66% 100.00%
Net Worth 37,830 37,587 38,800 38,744 37,542 36,811 25,199 31.14%
  QoQ % 0.65% -3.12% 0.14% 3.20% 1.99% 46.08% -
  Horiz. % 150.12% 149.16% 153.97% 153.75% 148.98% 146.08% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 37,830 37,587 38,800 38,744 37,542 36,811 25,199 31.14%
  QoQ % 0.65% -3.12% 0.14% 3.20% 1.99% 46.08% -
  Horiz. % 150.12% 149.16% 153.97% 153.75% 148.98% 146.08% 100.00%
NOSH 38,999 38,750 40,000 39,943 39,939 40,012 30,000 19.13%
  QoQ % 0.65% -3.12% 0.14% 0.01% -0.18% 33.37% -
  Horiz. % 130.00% 129.17% 133.33% 133.14% 133.13% 133.37% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.17 % 3.63 % 2.51 % 6.35 % 8.09 % 18.40 % 0.11 % 384.34%
  QoQ % -67.77% 44.62% -60.47% -21.51% -56.03% 16,627.27% -
  Horiz. % 1,063.64% 3,300.00% 2,281.82% 5,772.73% 7,354.55% 16,727.27% 100.00%
ROE -0.03 % 0.16 % 0.02 % 1.74 % 1.74 % 8.92 % -0.02 % 31.07%
  QoQ % -118.75% 700.00% -98.85% 0.00% -80.49% 44,700.00% -
  Horiz. % 150.00% -800.00% -100.00% -8,700.00% -8,700.00% -44,600.00% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.59 22.06 20.11 32.33 24.03 47.89 28.56 -14.48%
  QoQ % 2.40% 9.70% -37.80% 34.54% -49.82% 67.68% -
  Horiz. % 79.10% 77.24% 70.41% 113.20% 84.14% 167.68% 100.00%
EPS -0.03 0.16 0.02 1.69 1.64 8.21 -0.02 31.07%
  QoQ % -118.75% 700.00% -98.82% 3.05% -80.02% 41,150.00% -
  Horiz. % 150.00% -800.00% -100.00% -8,450.00% -8,200.00% -41,050.00% 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 0.9700 0.9700 0.9700 0.9700 0.9400 0.9200 0.8400 10.08%
  QoQ % 0.00% 0.00% 0.00% 3.19% 2.17% 9.52% -
  Horiz. % 115.48% 115.48% 115.48% 115.48% 111.90% 109.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.02 21.37 20.11 32.29 23.99 47.91 21.42 1.86%
  QoQ % 3.04% 6.27% -37.72% 34.60% -49.93% 123.67% -
  Horiz. % 102.80% 99.77% 93.88% 150.75% 112.00% 223.67% 100.00%
EPS -0.03 0.16 0.02 1.69 1.64 8.21 -0.02 31.07%
  QoQ % -118.75% 700.00% -98.82% 3.05% -80.02% 41,150.00% -
  Horiz. % 150.00% -800.00% -100.00% -8,450.00% -8,200.00% -41,050.00% 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 0.9458 0.9397 0.9700 0.9686 0.9386 0.9203 0.6300 31.14%
  QoQ % 0.65% -3.12% 0.14% 3.20% 1.99% 46.08% -
  Horiz. % 150.13% 149.16% 153.97% 153.75% 148.98% 146.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.2800 0.2600 0.3500 0.3000 0.3500 0.2200 0.4300 -
P/RPS 1.24 1.18 1.74 0.93 1.46 0.46 1.51 -12.32%
  QoQ % 5.08% -32.18% 87.10% -36.30% 217.39% -69.54% -
  Horiz. % 82.12% 78.15% 115.23% 61.59% 96.69% 30.46% 100.00%
P/EPS -992.73 162.50 1,750.00 17.78 21.34 2.68 -2,150.00 -40.29%
  QoQ % -710.91% -90.71% 9,742.52% -16.68% 696.27% 100.12% -
  Horiz. % 46.17% -7.56% -81.40% -0.83% -0.99% -0.12% 100.00%
EY -0.10 0.62 0.06 5.62 4.69 37.32 -0.05 58.81%
  QoQ % -116.13% 933.33% -98.93% 19.83% -87.43% 74,740.00% -
  Horiz. % 200.00% -1,240.00% -120.00% -11,240.00% -9,380.00% -74,640.00% 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 0.29 0.27 0.36 0.31 0.37 0.24 0.51 -31.39%
  QoQ % 7.41% -25.00% 16.13% -16.22% 54.17% -52.94% -
  Horiz. % 56.86% 52.94% 70.59% 60.78% 72.55% 47.06% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 27/01/11 23/11/10 26/08/10 19/05/10 08/02/10 13/11/09 -
Price 0.2800 0.2850 0.2100 0.2300 0.4200 0.2300 0.3000 -
P/RPS 1.24 1.29 1.04 0.71 1.75 0.48 1.05 11.74%
  QoQ % -3.88% 24.04% 46.48% -59.43% 264.58% -54.29% -
  Horiz. % 118.10% 122.86% 99.05% 67.62% 166.67% 45.71% 100.00%
P/EPS -992.73 178.13 1,050.00 13.63 25.61 2.80 -1,500.00 -24.08%
  QoQ % -657.31% -83.04% 7,603.59% -46.78% 814.64% 100.19% -
  Horiz. % 66.18% -11.88% -70.00% -0.91% -1.71% -0.19% 100.00%
EY -0.10 0.56 0.10 7.34 3.90 35.70 -0.07 26.87%
  QoQ % -117.86% 460.00% -98.64% 88.21% -89.08% 51,100.00% -
  Horiz. % 142.86% -800.00% -142.86% -10,485.71% -5,571.43% -51,000.00% 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 0.29 0.29 0.22 0.24 0.45 0.25 0.36 -13.44%
  QoQ % 0.00% 31.82% -8.33% -46.67% 80.00% -30.56% -
  Horiz. % 80.56% 80.56% 61.11% 66.67% 125.00% 69.44% 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
 
 

420  228  561  1162 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.185+0.015 
 MTOUCHE 0.06-0.005 
 KANGER 0.23-0.005 
 SAPNRG 0.105-0.005 
 PHB 0.03+0.005 
 LAMBO 0.0350.00 
 PASUKGB 0.08+0.005 
 HLT 1.71+0.04 
 ARMADA 0.265+0.015 
 EAH 0.0250.00 

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