[HOOVER] QoQ Quarter Result on 2010-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 11,131 16,734 8,809 8,549 8,045 12,914 9,596 10.39% QoQ % -33.48% 89.96% 3.04% 6.26% -37.70% 34.58% - Horiz. % 116.00% 174.39% 91.80% 89.09% 83.84% 134.58% 100.00%
PBT 811 2,217 -260 607 427 1,162 1,016 -13.94% QoQ % -63.42% 952.69% -142.83% 42.15% -63.25% 14.37% - Horiz. % 79.82% 218.21% -25.59% 59.74% 42.03% 114.37% 100.00%
Tax -241 -265 363 -297 -225 -342 -240 0.28% QoQ % 9.06% -173.00% 222.22% -32.00% 34.21% -42.50% - Horiz. % 100.42% 110.42% -151.25% 123.75% 93.75% 142.50% 100.00%
NP 570 1,952 103 310 202 820 776 -18.58% QoQ % -70.80% 1,795.15% -66.77% 53.47% -75.37% 5.67% - Horiz. % 73.45% 251.55% 13.27% 39.95% 26.03% 105.67% 100.00%
NP to SH 465 1,799 -11 62 8 674 655 -20.40% QoQ % -74.15% 16,454.54% -117.74% 675.00% -98.81% 2.90% - Horiz. % 70.99% 274.66% -1.68% 9.47% 1.22% 102.90% 100.00%
Tax Rate 29.72 % 11.95 % - % 48.93 % 52.69 % 29.43 % 23.62 % 16.53% QoQ % 148.70% 0.00% 0.00% -7.14% 79.03% 24.60% - Horiz. % 125.83% 50.59% 0.00% 207.15% 223.07% 124.60% 100.00%
Total Cost 10,561 14,782 8,706 8,239 7,843 12,094 8,820 12.75% QoQ % -28.56% 69.79% 5.67% 5.05% -35.15% 37.12% - Horiz. % 119.74% 167.60% 98.71% 93.41% 88.92% 137.12% 100.00%
Net Worth 41,288 40,777 37,830 37,587 38,800 38,744 37,542 6.54% QoQ % 1.25% 7.79% 0.65% -3.12% 0.14% 3.20% - Horiz. % 109.98% 108.62% 100.77% 100.12% 103.35% 103.20% 100.00%
Dividend 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 41,288 40,777 37,830 37,587 38,800 38,744 37,542 6.54% QoQ % 1.25% 7.79% 0.65% -3.12% 0.14% 3.20% - Horiz. % 109.98% 108.62% 100.77% 100.12% 103.35% 103.20% 100.00%
NOSH 40,086 39,977 38,999 38,750 40,000 39,943 39,939 0.25% QoQ % 0.27% 2.51% 0.65% -3.12% 0.14% 0.01% - Horiz. % 100.37% 100.10% 97.65% 97.02% 100.15% 100.01% 100.00%
Ratio Analysis 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.12 % 11.66 % 1.17 % 3.63 % 2.51 % 6.35 % 8.09 % -26.27% QoQ % -56.09% 896.58% -67.77% 44.62% -60.47% -21.51% - Horiz. % 63.29% 144.13% 14.46% 44.87% 31.03% 78.49% 100.00%
ROE 1.13 % 4.41 % -0.03 % 0.16 % 0.02 % 1.74 % 1.74 % -24.99% QoQ % -74.38% 14,800.00% -118.75% 700.00% -98.85% 0.00% - Horiz. % 64.94% 253.45% -1.72% 9.20% 1.15% 100.00% 100.00%
Per Share 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.77 41.86 22.59 22.06 20.11 32.33 24.03 10.11% QoQ % -33.66% 85.30% 2.40% 9.70% -37.80% 34.54% - Horiz. % 115.56% 174.20% 94.01% 91.80% 83.69% 134.54% 100.00%
EPS 1.16 4.50 -0.03 0.16 0.02 1.69 1.64 -20.60% QoQ % -74.22% 15,100.00% -118.75% 700.00% -98.82% 3.05% - Horiz. % 70.73% 274.39% -1.83% 9.76% 1.22% 103.05% 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 1.0300 1.0200 0.9700 0.9700 0.9700 0.9700 0.9400 6.28% QoQ % 0.98% 5.15% 0.00% 0.00% 0.00% 3.19% - Horiz. % 109.57% 108.51% 103.19% 103.19% 103.19% 103.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.83 41.84 22.02 21.37 20.11 32.29 23.99 10.40% QoQ % -33.48% 90.01% 3.04% 6.27% -37.72% 34.60% - Horiz. % 116.01% 174.41% 91.79% 89.08% 83.83% 134.60% 100.00%
EPS 1.16 4.50 -0.03 0.16 0.02 1.69 1.64 -20.60% QoQ % -74.22% 15,100.00% -118.75% 700.00% -98.82% 3.05% - Horiz. % 70.73% 274.39% -1.83% 9.76% 1.22% 103.05% 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 1.0322 1.0194 0.9458 0.9397 0.9700 0.9686 0.9386 6.54% QoQ % 1.26% 7.78% 0.65% -3.12% 0.14% 3.20% - Horiz. % 109.97% 108.61% 100.77% 100.12% 103.35% 103.20% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.2700 0.3000 0.2800 0.2600 0.3500 0.3000 0.3500 -
P/RPS 0.97 0.72 1.24 1.18 1.74 0.93 1.46 -23.84% QoQ % 34.72% -41.94% 5.08% -32.18% 87.10% -36.30% - Horiz. % 66.44% 49.32% 84.93% 80.82% 119.18% 63.70% 100.00%
P/EPS 23.28 6.67 -992.73 162.50 1,750.00 17.78 21.34 5.97% QoQ % 249.03% 100.67% -710.91% -90.71% 9,742.52% -16.68% - Horiz. % 109.09% 31.26% -4,651.97% 761.48% 8,200.56% 83.32% 100.00%
EY 4.30 15.00 -0.10 0.62 0.06 5.62 4.69 -5.62% QoQ % -71.33% 15,100.00% -116.13% 933.33% -98.93% 19.83% - Horiz. % 91.68% 319.83% -2.13% 13.22% 1.28% 119.83% 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 0.26 0.29 0.29 0.27 0.36 0.31 0.37 -20.94% QoQ % -10.34% 0.00% 7.41% -25.00% 16.13% -16.22% - Horiz. % 70.27% 78.38% 78.38% 72.97% 97.30% 83.78% 100.00%
Price Multiplier on Announcement Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 26/08/11 30/05/11 27/01/11 23/11/10 26/08/10 19/05/10 -
Price 0.3900 0.2850 0.2800 0.2850 0.2100 0.2300 0.4200 -
P/RPS 1.40 0.68 1.24 1.29 1.04 0.71 1.75 -13.81% QoQ % 105.88% -45.16% -3.88% 24.04% 46.48% -59.43% - Horiz. % 80.00% 38.86% 70.86% 73.71% 59.43% 40.57% 100.00%
P/EPS 33.62 6.33 -992.73 178.13 1,050.00 13.63 25.61 19.87% QoQ % 431.12% 100.64% -657.31% -83.04% 7,603.59% -46.78% - Horiz. % 131.28% 24.72% -3,876.34% 695.55% 4,099.96% 53.22% 100.00%
EY 2.97 15.79 -0.10 0.56 0.10 7.34 3.90 -16.59% QoQ % -81.19% 15,890.00% -117.86% 460.00% -98.64% 88.21% - Horiz. % 76.15% 404.87% -2.56% 14.36% 2.56% 188.21% 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 0.38 0.28 0.29 0.29 0.22 0.24 0.45 -10.65% QoQ % 35.71% -3.45% 0.00% 31.82% -8.33% -46.67% - Horiz. % 84.44% 62.22% 64.44% 64.44% 48.89% 53.33% 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
HOOVER2ndQTR2011.pdf 
