Highlights

[HOOVER] QoQ Quarter Result on 2014-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 26-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     84.31%    YoY -     66.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 15,615 13,984 11,832 13,217 9,879 10,134 9,993 34.55%
  QoQ % 11.66% 18.19% -10.48% 33.79% -2.52% 1.41% -
  Horiz. % 156.26% 139.94% 118.40% 132.26% 98.86% 101.41% 100.00%
PBT 70 469 2,643 342 -917 -196 98 -20.04%
  QoQ % -85.07% -82.26% 672.81% 137.30% -367.86% -300.00% -
  Horiz. % 71.43% 478.57% 2,696.94% 348.98% -935.71% -200.00% 100.00%
Tax -177 -238 -39 -271 -16 -128 4 -
  QoQ % 25.63% -510.26% 85.61% -1,593.75% 87.50% -3,300.00% -
  Horiz. % -4,425.00% -5,950.00% -975.00% -6,775.00% -400.00% -3,200.00% 100.00%
NP -107 231 2,604 71 -933 -324 102 -
  QoQ % -146.32% -91.13% 3,567.61% 107.61% -187.96% -417.65% -
  Horiz. % -104.90% 226.47% 2,552.94% 69.61% -914.71% -317.65% 100.00%
NP to SH -253 37 2,272 -136 -867 -433 207 -
  QoQ % -783.78% -98.37% 1,770.59% 84.31% -100.23% -309.18% -
  Horiz. % -122.22% 17.87% 1,097.58% -65.70% -418.84% -209.18% 100.00%
Tax Rate 252.86 % 50.75 % 1.48 % 79.24 % - % - % -4.08 % -
  QoQ % 398.25% 3,329.05% -98.13% 0.00% 0.00% 0.00% -
  Horiz. % -6,197.55% -1,243.87% -36.27% -1,942.16% 0.00% 0.00% 100.00%
Total Cost 15,722 13,753 9,228 13,146 10,812 10,458 9,891 36.09%
  QoQ % 14.32% 49.04% -29.80% 21.59% 3.38% 5.73% -
  Horiz. % 158.95% 139.05% 93.30% 132.91% 109.31% 105.73% 100.00%
Net Worth 45,999 46,399 46,399 43,600 43,600 44,400 44,800 1.77%
  QoQ % -0.86% 0.00% 6.42% 0.00% -1.80% -0.89% -
  Horiz. % 102.68% 103.57% 103.57% 97.32% 97.32% 99.11% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 45,999 46,399 46,399 43,600 43,600 44,400 44,800 1.77%
  QoQ % -0.86% 0.00% 6.42% 0.00% -1.80% -0.89% -
  Horiz. % 102.68% 103.57% 103.57% 97.32% 97.32% 99.11% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.69 % 1.65 % 22.01 % 0.54 % -9.44 % -3.20 % 1.02 % -
  QoQ % -141.82% -92.50% 3,975.93% 105.72% -195.00% -413.73% -
  Horiz. % -67.65% 161.76% 2,157.84% 52.94% -925.49% -313.73% 100.00%
ROE -0.55 % 0.08 % 4.90 % -0.31 % -1.99 % -0.98 % 0.46 % -
  QoQ % -787.50% -98.37% 1,680.65% 84.42% -103.06% -313.04% -
  Horiz. % -119.57% 17.39% 1,065.22% -67.39% -432.61% -213.04% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 39.04 34.96 29.58 33.04 24.70 25.34 24.98 34.56%
  QoQ % 11.67% 18.19% -10.47% 33.77% -2.53% 1.44% -
  Horiz. % 156.29% 139.95% 118.41% 132.27% 98.88% 101.44% 100.00%
EPS -0.63 0.09 5.68 -0.34 -2.17 -1.08 0.52 -
  QoQ % -800.00% -98.42% 1,770.59% 84.33% -100.93% -307.69% -
  Horiz. % -121.15% 17.31% 1,092.31% -65.38% -417.31% -207.69% 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 1.1500 1.1600 1.1600 1.0900 1.0900 1.1100 1.1200 1.77%
  QoQ % -0.86% 0.00% 6.42% 0.00% -1.80% -0.89% -
  Horiz. % 102.68% 103.57% 103.57% 97.32% 97.32% 99.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 39.04 34.96 29.58 33.04 24.70 25.34 24.98 34.56%
  QoQ % 11.67% 18.19% -10.47% 33.77% -2.53% 1.44% -
  Horiz. % 156.29% 139.95% 118.41% 132.27% 98.88% 101.44% 100.00%
EPS -0.63 0.09 5.68 -0.34 -2.17 -1.08 0.52 -
  QoQ % -800.00% -98.42% 1,770.59% 84.33% -100.93% -307.69% -
  Horiz. % -121.15% 17.31% 1,092.31% -65.38% -417.31% -207.69% 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 1.1500 1.1600 1.1600 1.0900 1.0900 1.1100 1.1200 1.77%
  QoQ % -0.86% 0.00% 6.42% 0.00% -1.80% -0.89% -
  Horiz. % 102.68% 103.57% 103.57% 97.32% 97.32% 99.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.5450 0.6200 0.5700 0.5450 0.3100 0.3700 0.3300 -
P/RPS 1.40 1.77 1.93 1.65 1.26 1.46 1.32 3.99%
  QoQ % -20.90% -8.29% 16.97% 30.95% -13.70% 10.61% -
  Horiz. % 106.06% 134.09% 146.21% 125.00% 95.45% 110.61% 100.00%
P/EPS -86.17 670.27 10.04 -160.29 -14.30 -34.18 63.77 -
  QoQ % -112.86% 6,576.00% 106.26% -1,020.91% 58.16% -153.60% -
  Horiz. % -135.13% 1,051.07% 15.74% -251.36% -22.42% -53.60% 100.00%
EY -1.16 0.15 9.96 -0.62 -6.99 -2.93 1.57 -
  QoQ % -873.33% -98.49% 1,706.45% 91.13% -138.57% -286.62% -
  Horiz. % -73.89% 9.55% 634.39% -39.49% -445.22% -186.62% 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 0.47 0.53 0.49 0.50 0.28 0.33 0.29 37.85%
  QoQ % -11.32% 8.16% -2.00% 78.57% -15.15% 13.79% -
  Horiz. % 162.07% 182.76% 168.97% 172.41% 96.55% 113.79% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 28/08/14 26/05/14 27/02/14 27/11/13 29/08/13 -
Price 0.5400 0.6000 0.6100 0.5500 0.4500 0.3550 0.3400 -
P/RPS 1.38 1.72 2.06 1.66 1.82 1.40 1.36 0.98%
  QoQ % -19.77% -16.50% 24.10% -8.79% 30.00% 2.94% -
  Horiz. % 101.47% 126.47% 151.47% 122.06% 133.82% 102.94% 100.00%
P/EPS -85.38 648.65 10.74 -161.76 -20.76 -32.79 65.70 -
  QoQ % -113.16% 5,939.57% 106.64% -679.19% 36.69% -149.91% -
  Horiz. % -129.95% 987.29% 16.35% -246.21% -31.60% -49.91% 100.00%
EY -1.17 0.15 9.31 -0.62 -4.82 -3.05 1.52 -
  QoQ % -880.00% -98.39% 1,601.61% 87.14% -58.03% -300.66% -
  Horiz. % -76.97% 9.87% 612.50% -40.79% -317.11% -200.66% 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 0.47 0.52 0.53 0.50 0.41 0.32 0.30 34.78%
  QoQ % -9.62% -1.89% 6.00% 21.95% 28.13% 6.67% -
  Horiz. % 156.67% 173.33% 176.67% 166.67% 136.67% 106.67% 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
 
 

330  333  604  1104 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.195+0.025 
 MTOUCHE 0.055-0.01 
 KANGER 0.225-0.01 
 SAPNRG 0.105-0.005 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 HLT 1.65-0.02 
 PASUKGB 0.08+0.005 
 MUIIND 0.135+0.015 
 ARMADA 0.26+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