Highlights

[HOOVER] QoQ Quarter Result on 2010-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 19-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -80.06%    YoY -     -56.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 8,549 8,045 12,914 9,596 19,162 8,569 9,866 -9.09%
  QoQ % 6.26% -37.70% 34.58% -49.92% 123.62% -13.15% -
  Horiz. % 86.65% 81.54% 130.89% 97.26% 194.22% 86.85% 100.00%
PBT 607 427 1,162 1,016 4,507 35 54 399.59%
  QoQ % 42.15% -63.25% 14.37% -77.46% 12,777.14% -35.19% -
  Horiz. % 1,124.07% 790.74% 2,151.85% 1,881.48% 8,346.30% 64.81% 100.00%
Tax -297 -225 -342 -240 -981 -26 -408 -19.03%
  QoQ % -32.00% 34.21% -42.50% 75.54% -3,673.08% 93.63% -
  Horiz. % 72.79% 55.15% 83.82% 58.82% 240.44% 6.37% 100.00%
NP 310 202 820 776 3,526 9 -354 -
  QoQ % 53.47% -75.37% 5.67% -77.99% 39,077.78% 102.54% -
  Horiz. % -87.57% -57.06% -231.64% -219.21% -996.05% -2.54% 100.00%
NP to SH 62 8 674 655 3,285 -6 -419 -
  QoQ % 675.00% -98.81% 2.90% -80.06% 54,850.00% 98.57% -
  Horiz. % -14.80% -1.91% -160.86% -156.32% -784.01% 1.43% 100.00%
Tax Rate 48.93 % 52.69 % 29.43 % 23.62 % 21.77 % 74.29 % 755.56 % -83.79%
  QoQ % -7.14% 79.03% 24.60% 8.50% -70.70% -90.17% -
  Horiz. % 6.48% 6.97% 3.90% 3.13% 2.88% 9.83% 100.00%
Total Cost 8,239 7,843 12,094 8,820 15,636 8,560 10,220 -13.35%
  QoQ % 5.05% -35.15% 37.12% -43.59% 82.66% -16.24% -
  Horiz. % 80.62% 76.74% 118.34% 86.30% 152.99% 83.76% 100.00%
Net Worth 37,587 38,800 38,744 37,542 36,811 25,199 33,919 7.07%
  QoQ % -3.12% 0.14% 3.20% 1.99% 46.08% -25.71% -
  Horiz. % 110.82% 114.39% 114.23% 110.68% 108.53% 74.29% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 37,587 38,800 38,744 37,542 36,811 25,199 33,919 7.07%
  QoQ % -3.12% 0.14% 3.20% 1.99% 46.08% -25.71% -
  Horiz. % 110.82% 114.39% 114.23% 110.68% 108.53% 74.29% 100.00%
NOSH 38,750 40,000 39,943 39,939 40,012 30,000 39,904 -1.93%
  QoQ % -3.12% 0.14% 0.01% -0.18% 33.37% -24.82% -
  Horiz. % 97.11% 100.24% 100.10% 100.09% 100.27% 75.18% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.63 % 2.51 % 6.35 % 8.09 % 18.40 % 0.11 % -3.59 % -
  QoQ % 44.62% -60.47% -21.51% -56.03% 16,627.27% 103.06% -
  Horiz. % -101.11% -69.92% -176.88% -225.35% -512.53% -3.06% 100.00%
ROE 0.16 % 0.02 % 1.74 % 1.74 % 8.92 % -0.02 % -1.24 % -
  QoQ % 700.00% -98.85% 0.00% -80.49% 44,700.00% 98.39% -
  Horiz. % -12.90% -1.61% -140.32% -140.32% -719.35% 1.61% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.06 20.11 32.33 24.03 47.89 28.56 24.72 -7.29%
  QoQ % 9.70% -37.80% 34.54% -49.82% 67.68% 15.53% -
  Horiz. % 89.24% 81.35% 130.78% 97.21% 193.73% 115.53% 100.00%
EPS 0.16 0.02 1.69 1.64 8.21 -0.02 -1.05 -
  QoQ % 700.00% -98.82% 3.05% -80.02% 41,150.00% 98.10% -
  Horiz. % -15.24% -1.90% -160.95% -156.19% -781.90% 1.90% 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 0.9700 0.9700 0.9700 0.9400 0.9200 0.8400 0.8500 9.18%
  QoQ % 0.00% 0.00% 3.19% 2.17% 9.52% -1.18% -
  Horiz. % 114.12% 114.12% 114.12% 110.59% 108.24% 98.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.37 20.11 32.29 23.99 47.91 21.42 24.67 -9.11%
  QoQ % 6.27% -37.72% 34.60% -49.93% 123.67% -13.17% -
  Horiz. % 86.62% 81.52% 130.89% 97.24% 194.20% 86.83% 100.00%
EPS 0.16 0.02 1.69 1.64 8.21 -0.02 -1.05 -
  QoQ % 700.00% -98.82% 3.05% -80.02% 41,150.00% 98.10% -
  Horiz. % -15.24% -1.90% -160.95% -156.19% -781.90% 1.90% 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 0.9397 0.9700 0.9686 0.9386 0.9203 0.6300 0.8480 7.07%
  QoQ % -3.12% 0.14% 3.20% 1.99% 46.08% -25.71% -
  Horiz. % 110.81% 114.39% 114.22% 110.68% 108.53% 74.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2600 0.3500 0.3000 0.3500 0.2200 0.4300 0.4400 -
P/RPS 1.18 1.74 0.93 1.46 0.46 1.51 1.78 -23.91%
  QoQ % -32.18% 87.10% -36.30% 217.39% -69.54% -15.17% -
  Horiz. % 66.29% 97.75% 52.25% 82.02% 25.84% 84.83% 100.00%
P/EPS 162.50 1,750.00 17.78 21.34 2.68 -2,150.00 -41.90 -
  QoQ % -90.71% 9,742.52% -16.68% 696.27% 100.12% -5,031.26% -
  Horiz. % -387.83% -4,176.61% -42.43% -50.93% -6.40% 5,131.26% 100.00%
EY 0.62 0.06 5.62 4.69 37.32 -0.05 -2.39 -
  QoQ % 933.33% -98.93% 19.83% -87.43% 74,740.00% 97.91% -
  Horiz. % -25.94% -2.51% -235.15% -196.23% -1,561.51% 2.09% 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 0.27 0.36 0.31 0.37 0.24 0.51 0.52 -35.32%
  QoQ % -25.00% 16.13% -16.22% 54.17% -52.94% -1.92% -
  Horiz. % 51.92% 69.23% 59.62% 71.15% 46.15% 98.08% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 27/01/11 23/11/10 26/08/10 19/05/10 08/02/10 13/11/09 28/08/09 -
Price 0.2850 0.2100 0.2300 0.4200 0.2300 0.3000 0.4300 -
P/RPS 1.29 1.04 0.71 1.75 0.48 1.05 1.74 -18.04%
  QoQ % 24.04% 46.48% -59.43% 264.58% -54.29% -39.66% -
  Horiz. % 74.14% 59.77% 40.80% 100.57% 27.59% 60.34% 100.00%
P/EPS 178.13 1,050.00 13.63 25.61 2.80 -1,500.00 -40.95 -
  QoQ % -83.04% 7,603.59% -46.78% 814.64% 100.19% -3,563.00% -
  Horiz. % -434.99% -2,564.10% -33.28% -62.54% -6.84% 3,663.00% 100.00%
EY 0.56 0.10 7.34 3.90 35.70 -0.07 -2.44 -
  QoQ % 460.00% -98.64% 88.21% -89.08% 51,100.00% 97.13% -
  Horiz. % -22.95% -4.10% -300.82% -159.84% -1,463.11% 2.87% 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 0.29 0.22 0.24 0.45 0.25 0.36 0.51 -31.29%
  QoQ % 31.82% -8.33% -46.67% 80.00% -30.56% -29.41% -
  Horiz. % 56.86% 43.14% 47.06% 88.24% 49.02% 70.59% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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