Highlights

[HOOVER] QoQ Quarter Result on 2013-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -309.18%    YoY -     -17.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 11,832 13,217 9,879 10,134 9,993 9,296 8,523 24.52%
  QoQ % -10.48% 33.79% -2.52% 1.41% 7.50% 9.07% -
  Horiz. % 138.82% 155.07% 115.91% 118.90% 117.25% 109.07% 100.00%
PBT 2,643 342 -917 -196 98 -120 -289 -
  QoQ % 672.81% 137.30% -367.86% -300.00% 181.67% 58.48% -
  Horiz. % -914.53% -118.34% 317.30% 67.82% -33.91% 41.52% 100.00%
Tax -39 -271 -16 -128 4 -159 -74 -34.83%
  QoQ % 85.61% -1,593.75% 87.50% -3,300.00% 102.52% -114.86% -
  Horiz. % 52.70% 366.22% 21.62% 172.97% -5.41% 214.86% 100.00%
NP 2,604 71 -933 -324 102 -279 -363 -
  QoQ % 3,567.61% 107.61% -187.96% -417.65% 136.56% 23.14% -
  Horiz. % -717.36% -19.56% 257.02% 89.26% -28.10% 76.86% 100.00%
NP to SH 2,272 -136 -867 -433 207 -409 -424 -
  QoQ % 1,770.59% 84.31% -100.23% -309.18% 150.61% 3.54% -
  Horiz. % -535.85% 32.08% 204.48% 102.12% -48.82% 96.46% 100.00%
Tax Rate 1.48 % 79.24 % - % - % -4.08 % - % - % -
  QoQ % -98.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -36.27% -1,942.16% 0.00% 0.00% 100.00% - -
Total Cost 9,228 13,146 10,812 10,458 9,891 9,575 8,886 2.56%
  QoQ % -29.80% 21.59% 3.38% 5.73% 3.30% 7.75% -
  Horiz. % 103.85% 147.94% 121.67% 117.69% 111.31% 107.75% 100.00%
Net Worth 46,399 43,600 43,600 44,400 44,800 42,503 42,800 5.55%
  QoQ % 6.42% 0.00% -1.80% -0.89% 5.40% -0.69% -
  Horiz. % 108.41% 101.87% 101.87% 103.74% 104.67% 99.31% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 46,399 43,600 43,600 44,400 44,800 42,503 42,800 5.55%
  QoQ % 6.42% 0.00% -1.80% -0.89% 5.40% -0.69% -
  Horiz. % 108.41% 101.87% 101.87% 103.74% 104.67% 99.31% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,098 40,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.24% 0.25% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.25% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.01 % 0.54 % -9.44 % -3.20 % 1.02 % -3.00 % -4.26 % -
  QoQ % 3,975.93% 105.72% -195.00% -413.73% 134.00% 29.58% -
  Horiz. % -516.67% -12.68% 221.60% 75.12% -23.94% 70.42% 100.00%
ROE 4.90 % -0.31 % -1.99 % -0.98 % 0.46 % -0.96 % -0.99 % -
  QoQ % 1,680.65% 84.42% -103.06% -313.04% 147.92% 3.03% -
  Horiz. % -494.95% 31.31% 201.01% 98.99% -46.46% 96.97% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.58 33.04 24.70 25.34 24.98 23.18 21.31 24.51%
  QoQ % -10.47% 33.77% -2.53% 1.44% 7.77% 8.78% -
  Horiz. % 138.81% 155.04% 115.91% 118.91% 117.22% 108.78% 100.00%
EPS 5.68 -0.34 -2.17 -1.08 0.52 -1.02 -1.06 -
  QoQ % 1,770.59% 84.33% -100.93% -307.69% 150.98% 3.77% -
  Horiz. % -535.85% 32.08% 204.72% 101.89% -49.06% 96.23% 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 1.1600 1.0900 1.0900 1.1100 1.1200 1.0600 1.0700 5.55%
  QoQ % 6.42% 0.00% -1.80% -0.89% 5.66% -0.93% -
  Horiz. % 108.41% 101.87% 101.87% 103.74% 104.67% 99.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.58 33.04 24.70 25.34 24.98 23.24 21.31 24.51%
  QoQ % -10.47% 33.77% -2.53% 1.44% 7.49% 9.06% -
  Horiz. % 138.81% 155.04% 115.91% 118.91% 117.22% 109.06% 100.00%
EPS 5.68 -0.34 -2.17 -1.08 0.52 -1.02 -1.06 -
  QoQ % 1,770.59% 84.33% -100.93% -307.69% 150.98% 3.77% -
  Horiz. % -535.85% 32.08% 204.72% 101.89% -49.06% 96.23% 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 1.1600 1.0900 1.0900 1.1100 1.1200 1.0626 1.0700 5.55%
  QoQ % 6.42% 0.00% -1.80% -0.89% 5.40% -0.69% -
  Horiz. % 108.41% 101.87% 101.87% 103.74% 104.67% 99.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.5700 0.5450 0.3100 0.3700 0.3300 0.3000 0.2700 -
P/RPS 1.93 1.65 1.26 1.46 1.32 1.29 1.26 32.98%
  QoQ % 16.97% 30.95% -13.70% 10.61% 2.33% 2.38% -
  Horiz. % 153.17% 130.95% 100.00% 115.87% 104.76% 102.38% 100.00%
P/EPS 10.04 -160.29 -14.30 -34.18 63.77 -29.41 -25.47 -
  QoQ % 106.26% -1,020.91% 58.16% -153.60% 316.83% -15.47% -
  Horiz. % -39.42% 629.33% 56.14% 134.20% -250.37% 115.47% 100.00%
EY 9.96 -0.62 -6.99 -2.93 1.57 -3.40 -3.93 -
  QoQ % 1,706.45% 91.13% -138.57% -286.62% 146.18% 13.49% -
  Horiz. % -253.44% 15.78% 177.86% 74.55% -39.95% 86.51% 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 0.49 0.50 0.28 0.33 0.29 0.28 0.25 56.81%
  QoQ % -2.00% 78.57% -15.15% 13.79% 3.57% 12.00% -
  Horiz. % 196.00% 200.00% 112.00% 132.00% 116.00% 112.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 26/05/14 27/02/14 27/11/13 29/08/13 21/05/13 25/02/13 -
Price 0.6100 0.5500 0.4500 0.3550 0.3400 0.3800 0.2700 -
P/RPS 2.06 1.66 1.82 1.40 1.36 1.64 1.26 38.91%
  QoQ % 24.10% -8.79% 30.00% 2.94% -17.07% 30.16% -
  Horiz. % 163.49% 131.75% 144.44% 111.11% 107.94% 130.16% 100.00%
P/EPS 10.74 -161.76 -20.76 -32.79 65.70 -37.25 -25.47 -
  QoQ % 106.64% -679.19% 36.69% -149.91% 276.38% -46.25% -
  Horiz. % -42.17% 635.10% 81.51% 128.74% -257.95% 146.25% 100.00%
EY 9.31 -0.62 -4.82 -3.05 1.52 -2.68 -3.93 -
  QoQ % 1,601.61% 87.14% -58.03% -300.66% 156.72% 31.81% -
  Horiz. % -236.90% 15.78% 122.65% 77.61% -38.68% 68.19% 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 0.53 0.50 0.41 0.32 0.30 0.36 0.25 65.26%
  QoQ % 6.00% 21.95% 28.13% 6.67% -16.67% 44.00% -
  Horiz. % 212.00% 200.00% 164.00% 128.00% 120.00% 144.00% 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.
 


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
 
 

427  229  569  1146 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.02 
 MTOUCHE 0.06-0.005 
 KANGER 0.23-0.005 
 SAPNRG 0.105-0.005 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 PASUKGB 0.08+0.005 
 ARMADA 0.265+0.015 
 HLT 1.71+0.04 
 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