Highlights

[HOOVER] QoQ Quarter Result on 2009-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 13-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     98.57%    YoY -     98.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 12,914 9,596 19,162 8,569 9,866 13,033 14,465 -7.30%
  QoQ % 34.58% -49.92% 123.62% -13.15% -24.30% -9.90% -
  Horiz. % 89.28% 66.34% 132.47% 59.24% 68.21% 90.10% 100.00%
PBT 1,162 1,016 4,507 35 54 1,827 2,003 -30.51%
  QoQ % 14.37% -77.46% 12,777.14% -35.19% -97.04% -8.79% -
  Horiz. % 58.01% 50.72% 225.01% 1.75% 2.70% 91.21% 100.00%
Tax -342 -240 -981 -26 -408 -235 -392 -8.72%
  QoQ % -42.50% 75.54% -3,673.08% 93.63% -73.62% 40.05% -
  Horiz. % 87.24% 61.22% 250.26% 6.63% 104.08% 59.95% 100.00%
NP 820 776 3,526 9 -354 1,592 1,611 -36.33%
  QoQ % 5.67% -77.99% 39,077.78% 102.54% -122.24% -1.18% -
  Horiz. % 50.90% 48.17% 218.87% 0.56% -21.97% 98.82% 100.00%
NP to SH 674 655 3,285 -6 -419 1,511 1,459 -40.33%
  QoQ % 2.90% -80.06% 54,850.00% 98.57% -127.73% 3.56% -
  Horiz. % 46.20% 44.89% 225.15% -0.41% -28.72% 103.56% 100.00%
Tax Rate 29.43 % 23.62 % 21.77 % 74.29 % 755.56 % 12.86 % 19.57 % 31.36%
  QoQ % 24.60% 8.50% -70.70% -90.17% 5,775.27% -34.29% -
  Horiz. % 150.38% 120.69% 111.24% 379.61% 3,860.81% 65.71% 100.00%
Total Cost 12,094 8,820 15,636 8,560 10,220 11,441 12,854 -3.99%
  QoQ % 37.12% -43.59% 82.66% -16.24% -10.67% -10.99% -
  Horiz. % 94.09% 68.62% 121.64% 66.59% 79.51% 89.01% 100.00%
Net Worth 38,744 37,542 36,811 25,199 33,919 34,776 33,177 10.93%
  QoQ % 3.20% 1.99% 46.08% -25.71% -2.47% 4.82% -
  Horiz. % 116.78% 113.16% 110.95% 75.96% 102.24% 104.82% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 38,744 37,542 36,811 25,199 33,919 34,776 33,177 10.93%
  QoQ % 3.20% 1.99% 46.08% -25.71% -2.47% 4.82% -
  Horiz. % 116.78% 113.16% 110.95% 75.96% 102.24% 104.82% 100.00%
NOSH 39,943 39,939 40,012 30,000 39,904 39,973 39,972 -0.05%
  QoQ % 0.01% -0.18% 33.37% -24.82% -0.17% 0.00% -
  Horiz. % 99.93% 99.92% 100.10% 75.05% 99.83% 100.00% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.35 % 8.09 % 18.40 % 0.11 % -3.59 % 12.22 % 11.14 % -31.32%
  QoQ % -21.51% -56.03% 16,627.27% 103.06% -129.38% 9.69% -
  Horiz. % 57.00% 72.62% 165.17% 0.99% -32.23% 109.69% 100.00%
ROE 1.74 % 1.74 % 8.92 % -0.02 % -1.24 % 4.34 % 4.40 % -46.22%
  QoQ % 0.00% -80.49% 44,700.00% 98.39% -128.57% -1.36% -
  Horiz. % 39.55% 39.55% 202.73% -0.45% -28.18% 98.64% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 32.33 24.03 47.89 28.56 24.72 32.60 36.19 -7.26%
  QoQ % 34.54% -49.82% 67.68% 15.53% -24.17% -9.92% -
  Horiz. % 89.33% 66.40% 132.33% 78.92% 68.31% 90.08% 100.00%
EPS 1.69 1.64 8.21 -0.02 -1.05 3.78 3.65 -40.23%
  QoQ % 3.05% -80.02% 41,150.00% 98.10% -127.78% 3.56% -
  Horiz. % 46.30% 44.93% 224.93% -0.55% -28.77% 103.56% 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 0.9400 0.9200 0.8400 0.8500 0.8700 0.8300 10.98%
  QoQ % 3.19% 2.17% 9.52% -1.18% -2.30% 4.82% -
  Horiz. % 116.87% 113.25% 110.84% 101.20% 102.41% 104.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 32.29 23.99 47.91 21.42 24.67 32.58 36.16 -7.29%
  QoQ % 34.60% -49.93% 123.67% -13.17% -24.28% -9.90% -
  Horiz. % 89.30% 66.34% 132.49% 59.24% 68.22% 90.10% 100.00%
EPS 1.69 1.64 8.21 -0.02 -1.05 3.78 3.65 -40.23%
  QoQ % 3.05% -80.02% 41,150.00% 98.10% -127.78% 3.56% -
  Horiz. % 46.30% 44.93% 224.93% -0.55% -28.77% 103.56% 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 0.9686 0.9386 0.9203 0.6300 0.8480 0.8694 0.8294 10.93%
  QoQ % 3.20% 1.99% 46.08% -25.71% -2.46% 4.82% -
  Horiz. % 116.78% 113.17% 110.96% 75.96% 102.24% 104.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.3000 0.3500 0.2200 0.4300 0.4400 0.1300 0.1300 -
P/RPS 0.93 1.46 0.46 1.51 1.78 0.40 0.36 88.60%
  QoQ % -36.30% 217.39% -69.54% -15.17% 345.00% 11.11% -
  Horiz. % 258.33% 405.56% 127.78% 419.44% 494.44% 111.11% 100.00%
P/EPS 17.78 21.34 2.68 -2,150.00 -41.90 3.44 3.56 193.04%
  QoQ % -16.68% 696.27% 100.12% -5,031.26% -1,318.02% -3.37% -
  Horiz. % 499.44% 599.44% 75.28% -60,393.26% -1,176.97% 96.63% 100.00%
EY 5.62 4.69 37.32 -0.05 -2.39 29.08 28.08 -65.88%
  QoQ % 19.83% -87.43% 74,740.00% 97.91% -108.22% 3.56% -
  Horiz. % 20.01% 16.70% 132.91% -0.18% -8.51% 103.56% 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 0.31 0.37 0.24 0.51 0.52 0.15 0.16 55.60%
  QoQ % -16.22% 54.17% -52.94% -1.92% 246.67% -6.25% -
  Horiz. % 193.75% 231.25% 150.00% 318.75% 325.00% 93.75% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 19/05/10 08/02/10 13/11/09 28/08/09 28/05/09 25/02/09 -
Price 0.2300 0.4200 0.2300 0.3000 0.4300 0.1200 0.4300 -
P/RPS 0.71 1.75 0.48 1.05 1.74 0.37 1.19 -29.20%
  QoQ % -59.43% 264.58% -54.29% -39.66% 370.27% -68.91% -
  Horiz. % 59.66% 147.06% 40.34% 88.24% 146.22% 31.09% 100.00%
P/EPS 13.63 25.61 2.80 -1,500.00 -40.95 3.17 11.78 10.24%
  QoQ % -46.78% 814.64% 100.19% -3,563.00% -1,391.80% -73.09% -
  Horiz. % 115.70% 217.40% 23.77% -12,733.45% -347.62% 26.91% 100.00%
EY 7.34 3.90 35.70 -0.07 -2.44 31.50 8.49 -9.27%
  QoQ % 88.21% -89.08% 51,100.00% 97.13% -107.75% 271.02% -
  Horiz. % 86.45% 45.94% 420.49% -0.82% -28.74% 371.02% 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 0.24 0.45 0.25 0.36 0.51 0.14 0.52 -40.36%
  QoQ % -46.67% 80.00% -30.56% -29.41% 264.29% -73.08% -
  Horiz. % 46.15% 86.54% 48.08% 69.23% 98.08% 26.92% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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