Highlights

[HOOVER] QoQ Quarter Result on 2014-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -98.37%    YoY -     108.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 14,121 23,258 15,615 13,984 11,832 13,217 9,879 26.98%
  QoQ % -39.29% 48.95% 11.66% 18.19% -10.48% 33.79% -
  Horiz. % 142.94% 235.43% 158.06% 141.55% 119.77% 133.79% 100.00%
PBT 1,495 848 70 469 2,643 342 -917 -
  QoQ % 76.30% 1,111.43% -85.07% -82.26% 672.81% 137.30% -
  Horiz. % -163.03% -92.48% -7.63% -51.15% -288.22% -37.30% 100.00%
Tax -235 -265 -177 -238 -39 -271 -16 502.70%
  QoQ % 11.32% -49.72% 25.63% -510.26% 85.61% -1,593.75% -
  Horiz. % 1,468.75% 1,656.25% 1,106.25% 1,487.50% 243.75% 1,693.75% 100.00%
NP 1,260 583 -107 231 2,604 71 -933 -
  QoQ % 116.12% 644.86% -146.32% -91.13% 3,567.61% 107.61% -
  Horiz. % -135.05% -62.49% 11.47% -24.76% -279.10% -7.61% 100.00%
NP to SH 868 370 -253 37 2,272 -136 -867 -
  QoQ % 134.59% 246.25% -783.78% -98.37% 1,770.59% 84.31% -
  Horiz. % -100.12% -42.68% 29.18% -4.27% -262.05% 15.69% 100.00%
Tax Rate 15.72 % 31.25 % 252.86 % 50.75 % 1.48 % 79.24 % - % -
  QoQ % -49.70% -87.64% 398.25% 3,329.05% -98.13% 0.00% -
  Horiz. % 19.84% 39.44% 319.11% 64.05% 1.87% 100.00% -
Total Cost 12,861 22,675 15,722 13,753 9,228 13,146 10,812 12.30%
  QoQ % -43.28% 44.22% 14.32% 49.04% -29.80% 21.59% -
  Horiz. % 118.95% 209.72% 145.41% 127.20% 85.35% 121.59% 100.00%
Net Worth 48,799 46,399 45,999 46,399 46,399 43,600 43,600 7.82%
  QoQ % 5.17% 0.87% -0.86% 0.00% 6.42% 0.00% -
  Horiz. % 111.93% 106.42% 105.50% 106.42% 106.42% 100.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 48,799 46,399 45,999 46,399 46,399 43,600 43,600 7.82%
  QoQ % 5.17% 0.87% -0.86% 0.00% 6.42% 0.00% -
  Horiz. % 111.93% 106.42% 105.50% 106.42% 106.42% 100.00% 100.00%
NOSH 39,999 40,000 40,000 40,000 40,000 40,000 40,000 -0.00%
  QoQ % -0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.92 % 2.51 % -0.69 % 1.65 % 22.01 % 0.54 % -9.44 % -
  QoQ % 255.38% 463.77% -141.82% -92.50% 3,975.93% 105.72% -
  Horiz. % -94.49% -26.59% 7.31% -17.48% -233.16% -5.72% 100.00%
ROE 1.78 % 0.80 % -0.55 % 0.08 % 4.90 % -0.31 % -1.99 % -
  QoQ % 122.50% 245.45% -787.50% -98.37% 1,680.65% 84.42% -
  Horiz. % -89.45% -40.20% 27.64% -4.02% -246.23% 15.58% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.30 58.15 39.04 34.96 29.58 33.04 24.70 26.96%
  QoQ % -39.29% 48.95% 11.67% 18.19% -10.47% 33.77% -
  Horiz. % 142.91% 235.43% 158.06% 141.54% 119.76% 133.77% 100.00%
EPS 2.17 0.93 -0.63 0.09 5.68 -0.34 -2.17 -
  QoQ % 133.33% 247.62% -800.00% -98.42% 1,770.59% 84.33% -
  Horiz. % -100.00% -42.86% 29.03% -4.15% -261.75% 15.67% 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 1.2200 1.1600 1.1500 1.1600 1.1600 1.0900 1.0900 7.82%
  QoQ % 5.17% 0.87% -0.86% 0.00% 6.42% 0.00% -
  Horiz. % 111.93% 106.42% 105.50% 106.42% 106.42% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.30 58.15 39.04 34.96 29.58 33.04 24.70 26.96%
  QoQ % -39.29% 48.95% 11.67% 18.19% -10.47% 33.77% -
  Horiz. % 142.91% 235.43% 158.06% 141.54% 119.76% 133.77% 100.00%
EPS 2.17 0.93 -0.63 0.09 5.68 -0.34 -2.17 -
  QoQ % 133.33% 247.62% -800.00% -98.42% 1,770.59% 84.33% -
  Horiz. % -100.00% -42.86% 29.03% -4.15% -261.75% 15.67% 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 1.2200 1.1600 1.1500 1.1600 1.1600 1.0900 1.0900 7.82%
  QoQ % 5.17% 0.87% -0.86% 0.00% 6.42% 0.00% -
  Horiz. % 111.93% 106.42% 105.50% 106.42% 106.42% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.5450 0.5750 0.5450 0.6200 0.5700 0.5450 0.3100 -
P/RPS 1.54 0.99 1.40 1.77 1.93 1.65 1.26 14.36%
  QoQ % 55.56% -29.29% -20.90% -8.29% 16.97% 30.95% -
  Horiz. % 122.22% 78.57% 111.11% 140.48% 153.17% 130.95% 100.00%
P/EPS 25.12 62.16 -86.17 670.27 10.04 -160.29 -14.30 -
  QoQ % -59.59% 172.14% -112.86% 6,576.00% 106.26% -1,020.91% -
  Horiz. % -175.66% -434.69% 602.59% -4,687.20% -70.21% 1,120.91% 100.00%
EY 3.98 1.61 -1.16 0.15 9.96 -0.62 -6.99 -
  QoQ % 147.20% 238.79% -873.33% -98.49% 1,706.45% 91.13% -
  Horiz. % -56.94% -23.03% 16.60% -2.15% -142.49% 8.87% 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 0.45 0.50 0.47 0.53 0.49 0.50 0.28 37.32%
  QoQ % -10.00% 6.38% -11.32% 8.16% -2.00% 78.57% -
  Horiz. % 160.71% 178.57% 167.86% 189.29% 175.00% 178.57% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 27/05/15 26/02/15 28/11/14 28/08/14 26/05/14 27/02/14 -
Price 0.5100 0.6200 0.5400 0.6000 0.6100 0.5500 0.4500 -
P/RPS 1.44 1.07 1.38 1.72 2.06 1.66 1.82 -14.49%
  QoQ % 34.58% -22.46% -19.77% -16.50% 24.10% -8.79% -
  Horiz. % 79.12% 58.79% 75.82% 94.51% 113.19% 91.21% 100.00%
P/EPS 23.50 67.03 -85.38 648.65 10.74 -161.76 -20.76 -
  QoQ % -64.94% 178.51% -113.16% 5,939.57% 106.64% -679.19% -
  Horiz. % -113.20% -322.88% 411.27% -3,124.52% -51.73% 779.19% 100.00%
EY 4.25 1.49 -1.17 0.15 9.31 -0.62 -4.82 -
  QoQ % 185.23% 227.35% -880.00% -98.39% 1,601.61% 87.14% -
  Horiz. % -88.17% -30.91% 24.27% -3.11% -193.15% 12.86% 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 0.42 0.53 0.47 0.52 0.53 0.50 0.41 1.62%
  QoQ % -20.75% 12.77% -9.62% -1.89% 6.00% 21.95% -
  Horiz. % 102.44% 129.27% 114.63% 126.83% 129.27% 121.95% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

387  192  532  1260 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.18+0.01 
 SAPNRG 0.105-0.005 
 KANGER 0.24+0.005 
 PHB 0.03+0.005 
 HLT 1.71+0.04 
 EAH 0.0250.00 
 MTAG 0.78+0.03 
 ARMADA 0.27+0.02 
 LAMBO 0.0350.00 
 CAREPLS 3.27+0.12 

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