[HOOVER] QoQ Quarter Result on 2010-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 16,734 8,809 8,549 8,045 12,914 9,596 19,162 -8.66% QoQ % 89.96% 3.04% 6.26% -37.70% 34.58% -49.92% - Horiz. % 87.33% 45.97% 44.61% 41.98% 67.39% 50.08% 100.00%
PBT 2,217 -260 607 427 1,162 1,016 4,507 -37.77% QoQ % 952.69% -142.83% 42.15% -63.25% 14.37% -77.46% - Horiz. % 49.19% -5.77% 13.47% 9.47% 25.78% 22.54% 100.00%
Tax -265 363 -297 -225 -342 -240 -981 -58.31% QoQ % -173.00% 222.22% -32.00% 34.21% -42.50% 75.54% - Horiz. % 27.01% -37.00% 30.28% 22.94% 34.86% 24.46% 100.00%
NP 1,952 103 310 202 820 776 3,526 -32.65% QoQ % 1,795.15% -66.77% 53.47% -75.37% 5.67% -77.99% - Horiz. % 55.36% 2.92% 8.79% 5.73% 23.26% 22.01% 100.00%
NP to SH 1,799 -11 62 8 674 655 3,285 -33.14% QoQ % 16,454.54% -117.74% 675.00% -98.81% 2.90% -80.06% - Horiz. % 54.76% -0.33% 1.89% 0.24% 20.52% 19.94% 100.00%
Tax Rate 11.95 % - % 48.93 % 52.69 % 29.43 % 23.62 % 21.77 % -33.03% QoQ % 0.00% 0.00% -7.14% 79.03% 24.60% 8.50% - Horiz. % 54.89% 0.00% 224.76% 242.03% 135.19% 108.50% 100.00%
Total Cost 14,782 8,706 8,239 7,843 12,094 8,820 15,636 -3.69% QoQ % 69.79% 5.67% 5.05% -35.15% 37.12% -43.59% - Horiz. % 94.54% 55.68% 52.69% 50.16% 77.35% 56.41% 100.00%
Net Worth 40,777 37,830 37,587 38,800 38,744 37,542 36,811 7.08% QoQ % 7.79% 0.65% -3.12% 0.14% 3.20% 1.99% - Horiz. % 110.77% 102.77% 102.11% 105.40% 105.25% 101.99% 100.00%
Dividend 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 40,777 37,830 37,587 38,800 38,744 37,542 36,811 7.08% QoQ % 7.79% 0.65% -3.12% 0.14% 3.20% 1.99% - Horiz. % 110.77% 102.77% 102.11% 105.40% 105.25% 101.99% 100.00%
NOSH 39,977 38,999 38,750 40,000 39,943 39,939 40,012 -0.06% QoQ % 2.51% 0.65% -3.12% 0.14% 0.01% -0.18% - Horiz. % 99.91% 97.47% 96.85% 99.97% 99.83% 99.82% 100.00%
Ratio Analysis 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.66 % 1.17 % 3.63 % 2.51 % 6.35 % 8.09 % 18.40 % -26.28% QoQ % 896.58% -67.77% 44.62% -60.47% -21.51% -56.03% - Horiz. % 63.37% 6.36% 19.73% 13.64% 34.51% 43.97% 100.00%
ROE 4.41 % -0.03 % 0.16 % 0.02 % 1.74 % 1.74 % 8.92 % -37.56% QoQ % 14,800.00% -118.75% 700.00% -98.85% 0.00% -80.49% - Horiz. % 49.44% -0.34% 1.79% 0.22% 19.51% 19.51% 100.00%
Per Share 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 41.86 22.59 22.06 20.11 32.33 24.03 47.89 -8.60% QoQ % 85.30% 2.40% 9.70% -37.80% 34.54% -49.82% - Horiz. % 87.41% 47.17% 46.06% 41.99% 67.51% 50.18% 100.00%
EPS 4.50 -0.03 0.16 0.02 1.69 1.64 8.21 -33.10% QoQ % 15,100.00% -118.75% 700.00% -98.82% 3.05% -80.02% - Horiz. % 54.81% -0.37% 1.95% 0.24% 20.58% 19.98% 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 1.0200 0.9700 0.9700 0.9700 0.9700 0.9400 0.9200 7.14% QoQ % 5.15% 0.00% 0.00% 0.00% 3.19% 2.17% - Horiz. % 110.87% 105.43% 105.43% 105.43% 105.43% 102.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 41.84 22.02 21.37 20.11 32.29 23.99 47.91 -8.66% QoQ % 90.01% 3.04% 6.27% -37.72% 34.60% -49.93% - Horiz. % 87.33% 45.96% 44.60% 41.97% 67.40% 50.07% 100.00%
EPS 4.50 -0.03 0.16 0.02 1.69 1.64 8.21 -33.10% QoQ % 15,100.00% -118.75% 700.00% -98.82% 3.05% -80.02% - Horiz. % 54.81% -0.37% 1.95% 0.24% 20.58% 19.98% 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 1.0194 0.9458 0.9397 0.9700 0.9686 0.9386 0.9203 7.08% QoQ % 7.78% 0.65% -3.12% 0.14% 3.20% 1.99% - Horiz. % 110.77% 102.77% 102.11% 105.40% 105.25% 101.99% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.3000 0.2800 0.2600 0.3500 0.3000 0.3500 0.2200 -
P/RPS 0.72 1.24 1.18 1.74 0.93 1.46 0.46 34.92% QoQ % -41.94% 5.08% -32.18% 87.10% -36.30% 217.39% - Horiz. % 156.52% 269.57% 256.52% 378.26% 202.17% 317.39% 100.00%
P/EPS 6.67 -992.73 162.50 1,750.00 17.78 21.34 2.68 83.96% QoQ % 100.67% -710.91% -90.71% 9,742.52% -16.68% 696.27% - Horiz. % 248.88% -37,042.16% 6,063.43% 65,298.50% 663.43% 796.27% 100.00%
EY 15.00 -0.10 0.62 0.06 5.62 4.69 37.32 -45.63% QoQ % 15,100.00% -116.13% 933.33% -98.93% 19.83% -87.43% - Horiz. % 40.19% -0.27% 1.66% 0.16% 15.06% 12.57% 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 0.27 0.36 0.31 0.37 0.24 13.49% QoQ % 0.00% 7.41% -25.00% 16.13% -16.22% 54.17% - Horiz. % 120.83% 120.83% 112.50% 150.00% 129.17% 154.17% 100.00%
Price Multiplier on Announcement Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 27/01/11 23/11/10 26/08/10 19/05/10 08/02/10 -
Price 0.2850 0.2800 0.2850 0.2100 0.2300 0.4200 0.2300 -
P/RPS 0.68 1.24 1.29 1.04 0.71 1.75 0.48 26.22% QoQ % -45.16% -3.88% 24.04% 46.48% -59.43% 264.58% - Horiz. % 141.67% 258.33% 268.75% 216.67% 147.92% 364.58% 100.00%
P/EPS 6.33 -992.73 178.13 1,050.00 13.63 25.61 2.80 72.51% QoQ % 100.64% -657.31% -83.04% 7,603.59% -46.78% 814.64% - Horiz. % 226.07% -35,454.64% 6,361.79% 37,500.00% 486.79% 914.64% 100.00%
EY 15.79 -0.10 0.56 0.10 7.34 3.90 35.70 -42.04% QoQ % 15,890.00% -117.86% 460.00% -98.64% 88.21% -89.08% - Horiz. % 44.23% -0.28% 1.57% 0.28% 20.56% 10.92% 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 0.29 0.29 0.22 0.24 0.45 0.25 7.87% QoQ % -3.45% 0.00% 31.82% -8.33% -46.67% 80.00% - Horiz. % 112.00% 116.00% 116.00% 88.00% 96.00% 180.00% 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
HOOVER1STQTR2011.pdf 
