[HOOVER] QoQ Quarter Result on 2011-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 8,631 9,693 8,629 9,020 11,131 16,734 8,809 -1.35% QoQ % -10.96% 12.33% -4.33% -18.97% -33.48% 89.96% - Horiz. % 97.98% 110.04% 97.96% 102.40% 126.36% 189.96% 100.00%
PBT -102 548 -66 401 811 2,217 -260 -46.32% QoQ % -118.61% 930.30% -116.46% -50.55% -63.42% 952.69% - Horiz. % 39.23% -210.77% 25.38% -154.23% -311.92% -852.69% 100.00%
Tax -144 -235 -130 -193 -241 -265 363 - QoQ % 38.72% -80.77% 32.64% 19.92% 9.06% -173.00% - Horiz. % -39.67% -64.74% -35.81% -53.17% -66.39% -73.00% 100.00%
NP -246 313 -196 208 570 1,952 103 - QoQ % -178.59% 259.69% -194.23% -63.51% -70.80% 1,795.15% - Horiz. % -238.83% 303.88% -190.29% 201.94% 553.40% 1,895.15% 100.00%
NP to SH -370 158 -367 -42 465 1,799 -11 935.36% QoQ % -334.18% 143.05% -773.81% -109.03% -74.15% 16,454.54% - Horiz. % 3,363.64% -1,436.36% 3,336.36% 381.82% -4,227.27% -16,354.55% 100.00%
Tax Rate - % 42.88 % - % 48.13 % 29.72 % 11.95 % - % - QoQ % 0.00% 0.00% 0.00% 61.94% 148.70% 0.00% - Horiz. % 0.00% 358.83% 0.00% 402.76% 248.70% 100.00% -
Total Cost 8,877 9,380 8,825 8,812 10,561 14,782 8,706 1.30% QoQ % -5.36% 6.29% 0.15% -16.56% -28.56% 69.79% - Horiz. % 101.96% 107.74% 101.37% 101.22% 121.31% 169.79% 100.00%
Net Worth 43,200 43,055 40,799 41,199 41,288 40,777 37,830 9.23% QoQ % 0.34% 5.53% -0.97% -0.22% 1.25% 7.79% - Horiz. % 114.20% 113.81% 107.85% 108.91% 109.14% 107.79% 100.00%
Dividend 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 43,200 43,055 40,799 41,199 41,288 40,777 37,830 9.23% QoQ % 0.34% 5.53% -0.97% -0.22% 1.25% 7.79% - Horiz. % 114.20% 113.81% 107.85% 108.91% 109.14% 107.79% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,086 39,977 38,999 1.70% QoQ % 0.00% 0.00% 0.00% -0.22% 0.27% 2.51% - Horiz. % 102.56% 102.56% 102.56% 102.56% 102.79% 102.51% 100.00%
Ratio Analysis 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.85 % 3.23 % -2.27 % 2.31 % 5.12 % 11.66 % 1.17 % - QoQ % -188.24% 242.29% -198.27% -54.88% -56.09% 896.58% - Horiz. % -243.59% 276.07% -194.02% 197.44% 437.61% 996.58% 100.00%
ROE -0.86 % 0.37 % -0.90 % -0.10 % 1.13 % 4.41 % -0.03 % 830.96% QoQ % -332.43% 141.11% -800.00% -108.85% -74.38% 14,800.00% - Horiz. % 2,866.67% -1,233.33% 3,000.00% 333.33% -3,766.67% -14,700.00% 100.00%
Per Share 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.58 24.54 21.57 22.55 27.77 41.86 22.59 -3.00% QoQ % -12.06% 13.77% -4.35% -18.80% -33.66% 85.30% - Horiz. % 95.53% 108.63% 95.48% 99.82% 122.93% 185.30% 100.00%
EPS -0.93 0.40 -0.92 -0.11 1.16 4.50 -0.03 880.67% QoQ % -332.50% 143.48% -736.36% -109.48% -74.22% 15,100.00% - Horiz. % 3,100.00% -1,333.33% 3,066.67% 366.67% -3,866.67% -15,000.00% 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 1.0800 1.0900 1.0200 1.0300 1.0300 1.0200 0.9700 7.40% QoQ % -0.92% 6.86% -0.97% 0.00% 0.98% 5.15% - Horiz. % 111.34% 112.37% 105.15% 106.19% 106.19% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.58 24.54 21.57 22.55 27.83 41.84 22.02 -1.33% QoQ % -12.06% 13.77% -4.35% -18.97% -33.48% 90.01% - Horiz. % 98.00% 111.44% 97.96% 102.41% 126.39% 190.01% 100.00%
EPS -0.93 0.40 -0.92 -0.11 1.16 4.50 -0.03 880.67% QoQ % -332.50% 143.48% -736.36% -109.48% -74.22% 15,100.00% - Horiz. % 3,100.00% -1,333.33% 3,066.67% 366.67% -3,866.67% -15,000.00% 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 1.0800 1.0900 1.0200 1.0300 1.0322 1.0194 0.9458 9.22% QoQ % -0.92% 6.86% -0.97% -0.21% 1.26% 7.78% - Horiz. % 114.19% 115.25% 107.85% 108.90% 109.14% 107.78% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.2800 0.2600 0.4400 0.3900 0.2700 0.3000 0.2800 -
P/RPS 1.30 1.05 2.04 1.73 0.97 0.72 1.24 3.19% QoQ % 23.81% -48.53% 17.92% 78.35% 34.72% -41.94% - Horiz. % 104.84% 84.68% 164.52% 139.52% 78.23% 58.06% 100.00%
P/EPS -30.27 65.00 -47.96 -371.43 23.28 6.67 -992.73 -90.18% QoQ % -146.57% 235.53% 87.09% -1,695.49% 249.03% 100.67% - Horiz. % 3.05% -6.55% 4.83% 37.42% -2.35% -0.67% 100.00%
EY -3.30 1.54 -2.09 -0.27 4.30 15.00 -0.10 922.30% QoQ % -314.29% 173.68% -674.07% -106.28% -71.33% 15,100.00% - Horiz. % 3,300.00% -1,540.00% 2,090.00% 270.00% -4,300.00% -15,000.00% 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 0.24 0.43 0.38 0.26 0.29 0.29 -7.00% QoQ % 8.33% -44.19% 13.16% 46.15% -10.34% 0.00% - Horiz. % 89.66% 82.76% 148.28% 131.03% 89.66% 100.00% 100.00%
Price Multiplier on Announcement Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 29/08/12 24/05/12 21/02/12 22/11/11 26/08/11 30/05/11 -
Price 0.2800 0.2600 0.2500 0.3600 0.3900 0.2850 0.2800 -
P/RPS 1.30 1.05 1.16 1.60 1.40 0.68 1.24 3.19% QoQ % 23.81% -9.48% -27.50% 14.29% 105.88% -45.16% - Horiz. % 104.84% 84.68% 93.55% 129.03% 112.90% 54.84% 100.00%
P/EPS -30.27 65.00 -27.25 -342.86 33.62 6.33 -992.73 -90.18% QoQ % -146.57% 338.53% 92.05% -1,119.81% 431.12% 100.64% - Horiz. % 3.05% -6.55% 2.74% 34.54% -3.39% -0.64% 100.00%
EY -3.30 1.54 -3.67 -0.29 2.97 15.79 -0.10 922.30% QoQ % -314.29% 141.96% -1,165.52% -109.76% -81.19% 15,890.00% - Horiz. % 3,300.00% -1,540.00% 3,670.00% 290.00% -2,970.00% -15,790.00% 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 0.24 0.25 0.35 0.38 0.28 0.29 -7.00% QoQ % 8.33% -4.00% -28.57% -7.89% 35.71% -3.45% - Horiz. % 89.66% 82.76% 86.21% 120.69% 131.03% 96.55% 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
HOOVER2nd-QTR2012.pdf 
