Highlights

[HOOVER] QoQ Quarter Result on 2015-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     246.25%    YoY -     372.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 15,817 14,261 14,121 23,258 15,615 13,984 11,832 21.29%
  QoQ % 10.91% 0.99% -39.29% 48.95% 11.66% 18.19% -
  Horiz. % 133.68% 120.53% 119.35% 196.57% 131.97% 118.19% 100.00%
PBT -189 -777 1,495 848 70 469 2,643 -
  QoQ % 75.68% -151.97% 76.30% 1,111.43% -85.07% -82.26% -
  Horiz. % -7.15% -29.40% 56.56% 32.08% 2.65% 17.74% 100.00%
Tax -159 -140 -235 -265 -177 -238 -39 154.55%
  QoQ % -13.57% 40.43% 11.32% -49.72% 25.63% -510.26% -
  Horiz. % 407.69% 358.97% 602.56% 679.49% 453.85% 610.26% 100.00%
NP -348 -917 1,260 583 -107 231 2,604 -
  QoQ % 62.05% -172.78% 116.12% 644.86% -146.32% -91.13% -
  Horiz. % -13.36% -35.22% 48.39% 22.39% -4.11% 8.87% 100.00%
NP to SH -484 -1,039 868 370 -253 37 2,272 -
  QoQ % 53.42% -219.70% 134.59% 246.25% -783.78% -98.37% -
  Horiz. % -21.30% -45.73% 38.20% 16.29% -11.14% 1.63% 100.00%
Tax Rate - % - % 15.72 % 31.25 % 252.86 % 50.75 % 1.48 % -
  QoQ % 0.00% 0.00% -49.70% -87.64% 398.25% 3,329.05% -
  Horiz. % 0.00% 0.00% 1,062.16% 2,111.49% 17,085.13% 3,429.05% 100.00%
Total Cost 16,165 15,178 12,861 22,675 15,722 13,753 9,228 45.17%
  QoQ % 6.50% 18.02% -43.28% 44.22% 14.32% 49.04% -
  Horiz. % 175.17% 164.48% 139.37% 245.72% 170.37% 149.04% 100.00%
Net Worth 47,199 46,399 48,799 46,399 45,999 46,399 46,399 1.14%
  QoQ % 1.72% -4.92% 5.17% 0.87% -0.86% 0.00% -
  Horiz. % 101.72% 100.00% 105.17% 100.00% 99.14% 100.00% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 47,199 46,399 48,799 46,399 45,999 46,399 46,399 1.14%
  QoQ % 1.72% -4.92% 5.17% 0.87% -0.86% 0.00% -
  Horiz. % 101.72% 100.00% 105.17% 100.00% 99.14% 100.00% 100.00%
NOSH 40,000 40,000 39,999 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -2.20 % -6.43 % 8.92 % 2.51 % -0.69 % 1.65 % 22.01 % -
  QoQ % 65.79% -172.09% 255.38% 463.77% -141.82% -92.50% -
  Horiz. % -10.00% -29.21% 40.53% 11.40% -3.13% 7.50% 100.00%
ROE -1.03 % -2.24 % 1.78 % 0.80 % -0.55 % 0.08 % 4.90 % -
  QoQ % 54.02% -225.84% 122.50% 245.45% -787.50% -98.37% -
  Horiz. % -21.02% -45.71% 36.33% 16.33% -11.22% 1.63% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 39.54 35.65 35.30 58.15 39.04 34.96 29.58 21.28%
  QoQ % 10.91% 0.99% -39.29% 48.95% 11.67% 18.19% -
  Horiz. % 133.67% 120.52% 119.34% 196.59% 131.98% 118.19% 100.00%
EPS -1.21 -2.60 2.17 0.93 -0.63 0.09 5.68 -
  QoQ % 53.46% -219.82% 133.33% 247.62% -800.00% -98.42% -
  Horiz. % -21.30% -45.77% 38.20% 16.37% -11.09% 1.58% 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 1.1800 1.1600 1.2200 1.1600 1.1500 1.1600 1.1600 1.14%
  QoQ % 1.72% -4.92% 5.17% 0.87% -0.86% 0.00% -
  Horiz. % 101.72% 100.00% 105.17% 100.00% 99.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 39.54 35.65 35.30 58.15 39.04 34.96 29.58 21.28%
  QoQ % 10.91% 0.99% -39.29% 48.95% 11.67% 18.19% -
  Horiz. % 133.67% 120.52% 119.34% 196.59% 131.98% 118.19% 100.00%
EPS -1.21 -2.60 2.17 0.93 -0.63 0.09 5.68 -
  QoQ % 53.46% -219.82% 133.33% 247.62% -800.00% -98.42% -
  Horiz. % -21.30% -45.77% 38.20% 16.37% -11.09% 1.58% 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 1.1800 1.1600 1.2200 1.1600 1.1500 1.1600 1.1600 1.14%
  QoQ % 1.72% -4.92% 5.17% 0.87% -0.86% 0.00% -
  Horiz. % 101.72% 100.00% 105.17% 100.00% 99.14% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.5250 0.4800 0.5450 0.5750 0.5450 0.6200 0.5700 -
P/RPS 1.33 1.35 1.54 0.99 1.40 1.77 1.93 -21.93%
  QoQ % -1.48% -12.34% 55.56% -29.29% -20.90% -8.29% -
  Horiz. % 68.91% 69.95% 79.79% 51.30% 72.54% 91.71% 100.00%
P/EPS -43.39 -18.48 25.12 62.16 -86.17 670.27 10.04 -
  QoQ % -134.79% -173.57% -59.59% 172.14% -112.86% 6,576.00% -
  Horiz. % -432.17% -184.06% 250.20% 619.12% -858.27% 6,676.00% 100.00%
EY -2.30 -5.41 3.98 1.61 -1.16 0.15 9.96 -
  QoQ % 57.49% -235.93% 147.20% 238.79% -873.33% -98.49% -
  Horiz. % -23.09% -54.32% 39.96% 16.16% -11.65% 1.51% 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 0.44 0.41 0.45 0.50 0.47 0.53 0.49 -6.91%
  QoQ % 7.32% -8.89% -10.00% 6.38% -11.32% 8.16% -
  Horiz. % 89.80% 83.67% 91.84% 102.04% 95.92% 108.16% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 28/08/15 27/05/15 26/02/15 28/11/14 28/08/14 -
Price 0.5300 0.5350 0.5100 0.6200 0.5400 0.6000 0.6100 -
P/RPS 1.34 1.50 1.44 1.07 1.38 1.72 2.06 -24.87%
  QoQ % -10.67% 4.17% 34.58% -22.46% -19.77% -16.50% -
  Horiz. % 65.05% 72.82% 69.90% 51.94% 66.99% 83.50% 100.00%
P/EPS -43.80 -20.60 23.50 67.03 -85.38 648.65 10.74 -
  QoQ % -112.62% -187.66% -64.94% 178.51% -113.16% 5,939.57% -
  Horiz. % -407.82% -191.81% 218.81% 624.12% -794.97% 6,039.57% 100.00%
EY -2.28 -4.86 4.25 1.49 -1.17 0.15 9.31 -
  QoQ % 53.09% -214.35% 185.23% 227.35% -880.00% -98.39% -
  Horiz. % -24.49% -52.20% 45.65% 16.00% -12.57% 1.61% 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 0.45 0.46 0.42 0.53 0.47 0.52 0.53 -10.31%
  QoQ % -2.17% 9.52% -20.75% 12.77% -9.62% -1.89% -
  Horiz. % 84.91% 86.79% 79.25% 100.00% 88.68% 98.11% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

320  358  592  1101 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.185+0.015 
 MTOUCHE 0.06-0.005 
 KANGER 0.225-0.01 
 SAPNRG 0.105-0.005 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 HLT 1.62-0.05 
 PASUKGB 0.08+0.005 
 MUIIND 0.135+0.015 
 CAREPLS 3.05-0.10 

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