Highlights

[HOOVER] QoQ Quarter Result on 2012-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -773.81%    YoY -     -3,236.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 8,523 8,631 9,693 8,629 9,020 11,131 16,734 -36.09%
  QoQ % -1.25% -10.96% 12.33% -4.33% -18.97% -33.48% -
  Horiz. % 50.93% 51.58% 57.92% 51.57% 53.90% 66.52% 100.00%
PBT -289 -102 548 -66 401 811 2,217 -
  QoQ % -183.33% -118.61% 930.30% -116.46% -50.55% -63.42% -
  Horiz. % -13.04% -4.60% 24.72% -2.98% 18.09% 36.58% 100.00%
Tax -74 -144 -235 -130 -193 -241 -265 -57.11%
  QoQ % 48.61% 38.72% -80.77% 32.64% 19.92% 9.06% -
  Horiz. % 27.92% 54.34% 88.68% 49.06% 72.83% 90.94% 100.00%
NP -363 -246 313 -196 208 570 1,952 -
  QoQ % -47.56% -178.59% 259.69% -194.23% -63.51% -70.80% -
  Horiz. % -18.60% -12.60% 16.03% -10.04% 10.66% 29.20% 100.00%
NP to SH -424 -370 158 -367 -42 465 1,799 -
  QoQ % -14.59% -334.18% 143.05% -773.81% -109.03% -74.15% -
  Horiz. % -23.57% -20.57% 8.78% -20.40% -2.33% 25.85% 100.00%
Tax Rate - % - % 42.88 % - % 48.13 % 29.72 % 11.95 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 61.94% 148.70% -
  Horiz. % 0.00% 0.00% 358.83% 0.00% 402.76% 248.70% 100.00%
Total Cost 8,886 8,877 9,380 8,825 8,812 10,561 14,782 -28.66%
  QoQ % 0.10% -5.36% 6.29% 0.15% -16.56% -28.56% -
  Horiz. % 60.11% 60.05% 63.46% 59.70% 59.61% 71.44% 100.00%
Net Worth 42,800 43,200 43,055 40,799 41,199 41,288 40,777 3.26%
  QoQ % -0.93% 0.34% 5.53% -0.97% -0.22% 1.25% -
  Horiz. % 104.96% 105.94% 105.59% 100.06% 101.04% 101.25% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 42,800 43,200 43,055 40,799 41,199 41,288 40,777 3.26%
  QoQ % -0.93% 0.34% 5.53% -0.97% -0.22% 1.25% -
  Horiz. % 104.96% 105.94% 105.59% 100.06% 101.04% 101.25% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,086 39,977 0.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.22% 0.27% -
  Horiz. % 100.06% 100.06% 100.06% 100.06% 100.06% 100.27% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -4.26 % -2.85 % 3.23 % -2.27 % 2.31 % 5.12 % 11.66 % -
  QoQ % -49.47% -188.24% 242.29% -198.27% -54.88% -56.09% -
  Horiz. % -36.54% -24.44% 27.70% -19.47% 19.81% 43.91% 100.00%
ROE -0.99 % -0.86 % 0.37 % -0.90 % -0.10 % 1.13 % 4.41 % -
  QoQ % -15.12% -332.43% 141.11% -800.00% -108.85% -74.38% -
  Horiz. % -22.45% -19.50% 8.39% -20.41% -2.27% 25.62% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.31 21.58 24.54 21.57 22.55 27.77 41.86 -36.11%
  QoQ % -1.25% -12.06% 13.77% -4.35% -18.80% -33.66% -
  Horiz. % 50.91% 51.55% 58.62% 51.53% 53.87% 66.34% 100.00%
EPS -1.06 -0.93 0.40 -0.92 -0.11 1.16 4.50 -
  QoQ % -13.98% -332.50% 143.48% -736.36% -109.48% -74.22% -
  Horiz. % -23.56% -20.67% 8.89% -20.44% -2.44% 25.78% 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 1.0700 1.0800 1.0900 1.0200 1.0300 1.0300 1.0200 3.23%
  QoQ % -0.93% -0.92% 6.86% -0.97% 0.00% 0.98% -
  Horiz. % 104.90% 105.88% 106.86% 100.00% 100.98% 100.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.31 21.58 24.54 21.57 22.55 27.83 41.84 -36.09%
  QoQ % -1.25% -12.06% 13.77% -4.35% -18.97% -33.48% -
  Horiz. % 50.93% 51.58% 58.65% 51.55% 53.90% 66.52% 100.00%
EPS -1.06 -0.93 0.40 -0.92 -0.11 1.16 4.50 -
  QoQ % -13.98% -332.50% 143.48% -736.36% -109.48% -74.22% -
  Horiz. % -23.56% -20.67% 8.89% -20.44% -2.44% 25.78% 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 1.0700 1.0800 1.0900 1.0200 1.0300 1.0322 1.0194 3.27%
  QoQ % -0.93% -0.92% 6.86% -0.97% -0.21% 1.26% -
  Horiz. % 104.96% 105.94% 106.93% 100.06% 101.04% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.2700 0.2800 0.2600 0.4400 0.3900 0.2700 0.3000 -
P/RPS 1.26 1.30 1.05 2.04 1.73 0.97 0.72 44.97%
  QoQ % -3.08% 23.81% -48.53% 17.92% 78.35% 34.72% -
  Horiz. % 175.00% 180.56% 145.83% 283.33% 240.28% 134.72% 100.00%
P/EPS -25.47 -30.27 65.00 -47.96 -371.43 23.28 6.67 -
  QoQ % 15.86% -146.57% 235.53% 87.09% -1,695.49% 249.03% -
  Horiz. % -381.86% -453.82% 974.51% -719.04% -5,568.67% 349.03% 100.00%
EY -3.93 -3.30 1.54 -2.09 -0.27 4.30 15.00 -
  QoQ % -19.09% -314.29% 173.68% -674.07% -106.28% -71.33% -
  Horiz. % -26.20% -22.00% 10.27% -13.93% -1.80% 28.67% 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 0.25 0.26 0.24 0.43 0.38 0.26 0.29 -9.38%
  QoQ % -3.85% 8.33% -44.19% 13.16% 46.15% -10.34% -
  Horiz. % 86.21% 89.66% 82.76% 148.28% 131.03% 89.66% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 30/11/12 29/08/12 24/05/12 21/02/12 22/11/11 26/08/11 -
Price 0.2700 0.2800 0.2600 0.2500 0.3600 0.3900 0.2850 -
P/RPS 1.26 1.30 1.05 1.16 1.60 1.40 0.68 50.58%
  QoQ % -3.08% 23.81% -9.48% -27.50% 14.29% 105.88% -
  Horiz. % 185.29% 191.18% 154.41% 170.59% 235.29% 205.88% 100.00%
P/EPS -25.47 -30.27 65.00 -27.25 -342.86 33.62 6.33 -
  QoQ % 15.86% -146.57% 338.53% 92.05% -1,119.81% 431.12% -
  Horiz. % -402.37% -478.20% 1,026.86% -430.49% -5,416.43% 531.12% 100.00%
EY -3.93 -3.30 1.54 -3.67 -0.29 2.97 15.79 -
  QoQ % -19.09% -314.29% 141.96% -1,165.52% -109.76% -81.19% -
  Horiz. % -24.89% -20.90% 9.75% -23.24% -1.84% 18.81% 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 0.25 0.26 0.24 0.25 0.35 0.38 0.28 -7.25%
  QoQ % -3.85% 8.33% -4.00% -28.57% -7.89% 35.71% -
  Horiz. % 89.29% 92.86% 85.71% 89.29% 125.00% 135.71% 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
 
 

609  436  554 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KOMARK 0.435-0.175 
 VELESTO 0.175+0.01 
 ARMADA 0.455+0.03 
 THHEAVY 0.135+0.015 
 SAPNRG 0.15+0.005 
 SEALINK 0.21+0.03 
 TECHNAX 0.145+0.005 
 SYF 0.43+0.06 
 GFM-WC 0.155-0.01 
 MEDIAC 0.195+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. The truth: Is Mr. Koon Yew Yin your friend or foe? Sslee blog
2. MY LOW PROFILE GEMS COMING TO SOAR!!! Follow Kim's Stockwatch!
3. CLSA Feng Shui Recommends Selling in 1st Week of March 2021 Misai's World of Investing
4. Kelington Group - Opportunities Amid Chip Shortage Kenanga Research & Investment
5. Recent steep correction of FPI may offer “attractive” entry ahead of bullish speaker market outlook Recent steep correction of FPI may offer “attractive” entry ahead of bullish speaker market outlook
6. HENG AH HUAT AH ONG AH!!! ... lol! My Unbalanced Portfolio
7. Uptrend formed, next target for KLFI is 16200-16400 SOME Malaysia bank counters are extremely undervalued
8. What If SUPERMAX Go Below 3.00? Trending Line
PARTNERS & BROKERS