[HOOVER] QoQ Quarter Result on 2009-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
HOOVER1STQTR10.pdf 
