Highlights

[HOOVER] QoQ Quarter Result on 2004-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 25-Feb-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 31-Dec-2004  [#2]
Profit Trend QoQ -     -91.34%    YoY -     -939.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 12,182 6,820 7,694 28,400 21,522 23,042 17,276 -20.76%
  QoQ % 78.62% -11.36% -72.91% 31.96% -6.60% 33.38% -
  Horiz. % 70.51% 39.48% 44.54% 164.39% 124.58% 133.38% 100.00%
PBT 17 -1,358 60 -683 -435 -23,966 -18,741 -
  QoQ % 101.25% -2,363.33% 108.78% -57.01% 98.18% -27.88% -
  Horiz. % -0.09% 7.25% -0.32% 3.64% 2.32% 127.88% 100.00%
Tax -119 325 -765 -643 -258 -570 1,319 -
  QoQ % -136.62% 142.48% -18.97% -149.22% 54.74% -143.21% -
  Horiz. % -9.02% 24.64% -58.00% -48.75% -19.56% -43.21% 100.00%
NP -102 -1,033 -705 -1,326 -693 -24,536 -17,422 -96.74%
  QoQ % 90.13% -46.52% 46.83% -91.34% 97.18% -40.83% -
  Horiz. % 0.59% 5.93% 4.05% 7.61% 3.98% 140.83% 100.00%
NP to SH -238 -1,123 -705 -1,326 -693 -24,210 -17,422 -94.27%
  QoQ % 78.81% -59.29% 46.83% -91.34% 97.14% -38.96% -
  Horiz. % 1.37% 6.45% 4.05% 7.61% 3.98% 138.96% 100.00%
Tax Rate 700.00 % - % 1,275.00 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.90% 0.00% 100.00% - - - -
Total Cost 12,284 7,853 8,399 29,726 22,215 47,578 34,698 -49.92%
  QoQ % 56.42% -6.50% -71.75% 33.81% -53.31% 37.12% -
  Horiz. % 35.40% 22.63% 24.21% 85.67% 64.02% 137.12% 100.00%
Net Worth 32,129 31,179 32,446 13,180 14,420 16,182 39,995 -13.57%
  QoQ % 3.05% -3.90% 146.17% -8.60% -10.88% -59.54% -
  Horiz. % 80.33% 77.96% 81.12% 32.95% 36.06% 40.46% 100.00%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 32,129 31,179 32,446 13,180 14,420 16,182 39,995 -13.57%
  QoQ % 3.05% -3.90% 146.17% -8.60% -10.88% -59.54% -
  Horiz. % 80.33% 77.96% 81.12% 32.95% 36.06% 40.46% 100.00%
NOSH 39,666 39,974 40,056 39,939 40,057 39,468 39,995 -0.55%
  QoQ % -0.77% -0.21% 0.29% -0.29% 1.49% -1.32% -
  Horiz. % 99.18% 99.95% 100.15% 99.86% 100.16% 98.68% 100.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.84 % -15.15 % -9.16 % -4.67 % -3.22 % -106.48 % -100.85 % -95.88%
  QoQ % 94.46% -65.39% -96.15% -45.03% 96.98% -5.58% -
  Horiz. % 0.83% 15.02% 9.08% 4.63% 3.19% 105.58% 100.00%
ROE -0.74 % -3.60 % -2.17 % -10.06 % -4.81 % -149.61 % -43.56 % -93.38%
  QoQ % 79.44% -65.90% 78.43% -109.15% 96.78% -243.46% -
  Horiz. % 1.70% 8.26% 4.98% 23.09% 11.04% 343.46% 100.00%
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 30.71 17.06 19.21 71.11 53.73 58.38 43.19 -20.32%
  QoQ % 80.01% -11.19% -72.99% 32.35% -7.97% 35.17% -
  Horiz. % 71.10% 39.50% 44.48% 164.64% 124.40% 135.17% 100.00%
EPS -0.60 -2.81 -1.76 -3.32 -1.73 -61.34 -43.56 -94.24%
  QoQ % 78.65% -59.66% 46.99% -91.91% 97.18% -40.82% -
  Horiz. % 1.38% 6.45% 4.04% 7.62% 3.97% 140.82% 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 0.8100 0.7800 0.8100 0.3300 0.3600 0.4100 1.0000 -13.09%
  QoQ % 3.85% -3.70% 145.45% -8.33% -12.20% -59.00% -
  Horiz. % 81.00% 78.00% 81.00% 33.00% 36.00% 41.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 30.46 17.05 19.24 71.00 53.81 57.61 43.19 -20.75%
  QoQ % 78.65% -11.38% -72.90% 31.95% -6.60% 33.39% -
  Horiz. % 70.53% 39.48% 44.55% 164.39% 124.59% 133.39% 100.00%
EPS -0.60 -2.81 -1.76 -3.31 -1.73 -60.53 -43.56 -94.24%
  QoQ % 78.65% -59.66% 46.83% -91.33% 97.14% -38.96% -
  Horiz. % 1.38% 6.45% 4.04% 7.60% 3.97% 138.96% 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 0.8032 0.7795 0.8112 0.3295 0.3605 0.4046 0.9999 -13.58%
  QoQ % 3.04% -3.91% 146.19% -8.60% -10.90% -59.54% -
  Horiz. % 80.33% 77.96% 81.13% 32.95% 36.05% 40.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.4500 0.4500 0.6200 0.7100 0.7600 0.9300 1.1500 -
P/RPS 1.47 2.64 3.23 1.00 1.41 1.59 2.66 -32.63%
  QoQ % -44.32% -18.27% 223.00% -29.08% -11.32% -40.23% -
  Horiz. % 55.26% 99.25% 121.43% 37.59% 53.01% 59.77% 100.00%
P/EPS -75.00 -16.02 -35.23 -21.39 -43.93 -1.52 -2.64 829.15%
  QoQ % -368.16% 54.53% -64.70% 51.31% -2,790.13% 42.42% -
  Horiz. % 2,840.91% 606.82% 1,334.47% 810.23% 1,664.02% 57.58% 100.00%
EY -1.33 -6.24 -2.84 -4.68 -2.28 -65.96 -37.88 -89.26%
  QoQ % 78.69% -119.72% 39.32% -105.26% 96.54% -74.13% -
  Horiz. % 3.51% 16.47% 7.50% 12.35% 6.02% 174.13% 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 0.56 0.58 0.77 2.15 2.11 2.27 1.15 -38.08%
  QoQ % -3.45% -24.68% -64.19% 1.90% -7.05% 97.39% -
  Horiz. % 48.70% 50.43% 66.96% 186.96% 183.48% 197.39% 100.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 29/08/05 27/05/05 25/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.3000 0.7000 0.4700 0.6400 0.7200 0.8900 1.0700 -
P/RPS 0.98 4.10 2.45 0.90 1.34 1.52 2.48 -46.12%
  QoQ % -76.10% 67.35% 172.22% -32.84% -11.84% -38.71% -
  Horiz. % 39.52% 165.32% 98.79% 36.29% 54.03% 61.29% 100.00%
P/EPS -50.00 -24.92 -26.70 -19.28 -41.62 -1.45 -2.46 643.41%
  QoQ % -100.64% 6.67% -38.49% 53.68% -2,770.34% 41.06% -
  Horiz. % 2,032.52% 1,013.01% 1,085.37% 783.74% 1,691.87% 58.94% 100.00%
EY -2.00 -4.01 -3.74 -5.19 -2.40 -68.92 -40.71 -86.56%
  QoQ % 50.12% -7.22% 27.94% -116.25% 96.52% -69.30% -
  Horiz. % 4.91% 9.85% 9.19% 12.75% 5.90% 169.30% 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 0.37 0.90 0.58 1.94 2.00 2.17 1.07 -50.70%
  QoQ % -58.89% 55.17% -70.10% -3.00% -7.83% 102.80% -
  Horiz. % 34.58% 84.11% 54.21% 181.31% 186.92% 202.80% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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