Highlights

[HOOVER] QoQ Quarter Result on 2012-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     143.05%    YoY -     -91.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 9,296 8,523 8,631 9,693 8,629 9,020 11,131 -11.31%
  QoQ % 9.07% -1.25% -10.96% 12.33% -4.33% -18.97% -
  Horiz. % 83.51% 76.57% 77.54% 87.08% 77.52% 81.03% 100.00%
PBT -120 -289 -102 548 -66 401 811 -
  QoQ % 58.48% -183.33% -118.61% 930.30% -116.46% -50.55% -
  Horiz. % -14.80% -35.64% -12.58% 67.57% -8.14% 49.45% 100.00%
Tax -159 -74 -144 -235 -130 -193 -241 -24.20%
  QoQ % -114.86% 48.61% 38.72% -80.77% 32.64% 19.92% -
  Horiz. % 65.98% 30.71% 59.75% 97.51% 53.94% 80.08% 100.00%
NP -279 -363 -246 313 -196 208 570 -
  QoQ % 23.14% -47.56% -178.59% 259.69% -194.23% -63.51% -
  Horiz. % -48.95% -63.68% -43.16% 54.91% -34.39% 36.49% 100.00%
NP to SH -409 -424 -370 158 -367 -42 465 -
  QoQ % 3.54% -14.59% -334.18% 143.05% -773.81% -109.03% -
  Horiz. % -87.96% -91.18% -79.57% 33.98% -78.92% -9.03% 100.00%
Tax Rate - % - % - % 42.88 % - % 48.13 % 29.72 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 61.94% -
  Horiz. % 0.00% 0.00% 0.00% 144.28% 0.00% 161.94% 100.00%
Total Cost 9,575 8,886 8,877 9,380 8,825 8,812 10,561 -6.32%
  QoQ % 7.75% 0.10% -5.36% 6.29% 0.15% -16.56% -
  Horiz. % 90.66% 84.14% 84.05% 88.82% 83.56% 83.44% 100.00%
Net Worth 42,503 42,800 43,200 43,055 40,799 41,199 41,288 1.95%
  QoQ % -0.69% -0.93% 0.34% 5.53% -0.97% -0.22% -
  Horiz. % 102.94% 103.66% 104.63% 104.28% 98.82% 99.78% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 42,503 42,800 43,200 43,055 40,799 41,199 41,288 1.95%
  QoQ % -0.69% -0.93% 0.34% 5.53% -0.97% -0.22% -
  Horiz. % 102.94% 103.66% 104.63% 104.28% 98.82% 99.78% 100.00%
NOSH 40,098 40,000 40,000 40,000 40,000 40,000 40,086 0.02%
  QoQ % 0.25% 0.00% 0.00% 0.00% 0.00% -0.22% -
  Horiz. % 100.03% 99.78% 99.78% 99.78% 99.78% 99.78% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -3.00 % -4.26 % -2.85 % 3.23 % -2.27 % 2.31 % 5.12 % -
  QoQ % 29.58% -49.47% -188.24% 242.29% -198.27% -54.88% -
  Horiz. % -58.59% -83.20% -55.66% 63.09% -44.34% 45.12% 100.00%
ROE -0.96 % -0.99 % -0.86 % 0.37 % -0.90 % -0.10 % 1.13 % -
  QoQ % 3.03% -15.12% -332.43% 141.11% -800.00% -108.85% -
  Horiz. % -84.96% -87.61% -76.11% 32.74% -79.65% -8.85% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.18 21.31 21.58 24.54 21.57 22.55 27.77 -11.34%
  QoQ % 8.78% -1.25% -12.06% 13.77% -4.35% -18.80% -
  Horiz. % 83.47% 76.74% 77.71% 88.37% 77.67% 81.20% 100.00%
EPS -1.02 -1.06 -0.93 0.40 -0.92 -0.11 1.16 -
  QoQ % 3.77% -13.98% -332.50% 143.48% -736.36% -109.48% -
  Horiz. % -87.93% -91.38% -80.17% 34.48% -79.31% -9.48% 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 1.0700 1.0800 1.0900 1.0200 1.0300 1.0300 1.93%
  QoQ % -0.93% -0.93% -0.92% 6.86% -0.97% 0.00% -
  Horiz. % 102.91% 103.88% 104.85% 105.83% 99.03% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.24 21.31 21.58 24.54 21.57 22.55 27.83 -11.31%
  QoQ % 9.06% -1.25% -12.06% 13.77% -4.35% -18.97% -
  Horiz. % 83.51% 76.57% 77.54% 88.18% 77.51% 81.03% 100.00%
EPS -1.02 -1.06 -0.93 0.40 -0.92 -0.11 1.16 -
  QoQ % 3.77% -13.98% -332.50% 143.48% -736.36% -109.48% -
  Horiz. % -87.93% -91.38% -80.17% 34.48% -79.31% -9.48% 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 1.0626 1.0700 1.0800 1.0900 1.0200 1.0300 1.0322 1.95%
  QoQ % -0.69% -0.93% -0.92% 6.86% -0.97% -0.21% -
  Horiz. % 102.95% 103.66% 104.63% 105.60% 98.82% 99.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.3000 0.2700 0.2800 0.2600 0.4400 0.3900 0.2700 -
P/RPS 1.29 1.26 1.30 1.05 2.04 1.73 0.97 20.91%
  QoQ % 2.38% -3.08% 23.81% -48.53% 17.92% 78.35% -
  Horiz. % 132.99% 129.90% 134.02% 108.25% 210.31% 178.35% 100.00%
P/EPS -29.41 -25.47 -30.27 65.00 -47.96 -371.43 23.28 -
  QoQ % -15.47% 15.86% -146.57% 235.53% 87.09% -1,695.49% -
  Horiz. % -126.33% -109.41% -130.03% 279.21% -206.01% -1,595.49% 100.00%
EY -3.40 -3.93 -3.30 1.54 -2.09 -0.27 4.30 -
  QoQ % 13.49% -19.09% -314.29% 173.68% -674.07% -106.28% -
  Horiz. % -79.07% -91.40% -76.74% 35.81% -48.60% -6.28% 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 0.28 0.25 0.26 0.24 0.43 0.38 0.26 5.06%
  QoQ % 12.00% -3.85% 8.33% -44.19% 13.16% 46.15% -
  Horiz. % 107.69% 96.15% 100.00% 92.31% 165.38% 146.15% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 25/02/13 30/11/12 29/08/12 24/05/12 21/02/12 22/11/11 -
Price 0.3800 0.2700 0.2800 0.2600 0.2500 0.3600 0.3900 -
P/RPS 1.64 1.26 1.30 1.05 1.16 1.60 1.40 11.11%
  QoQ % 30.16% -3.08% 23.81% -9.48% -27.50% 14.29% -
  Horiz. % 117.14% 90.00% 92.86% 75.00% 82.86% 114.29% 100.00%
P/EPS -37.25 -25.47 -30.27 65.00 -27.25 -342.86 33.62 -
  QoQ % -46.25% 15.86% -146.57% 338.53% 92.05% -1,119.81% -
  Horiz. % -110.80% -75.76% -90.04% 193.34% -81.05% -1,019.81% 100.00%
EY -2.68 -3.93 -3.30 1.54 -3.67 -0.29 2.97 -
  QoQ % 31.81% -19.09% -314.29% 141.96% -1,165.52% -109.76% -
  Horiz. % -90.24% -132.32% -111.11% 51.85% -123.57% -9.76% 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 0.36 0.25 0.26 0.24 0.25 0.35 0.38 -3.54%
  QoQ % 44.00% -3.85% 8.33% -4.00% -28.57% -7.89% -
  Horiz. % 94.74% 65.79% 68.42% 63.16% 65.79% 92.11% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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