[HOOVER] QoQ Quarter Result on 2018-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 15,720 16,056 13,599 14,412 12,510 11,640 11,774 21.19% QoQ % -2.09% 18.07% -5.64% 15.20% 7.47% -1.14% - Horiz. % 133.51% 136.37% 115.50% 122.41% 106.25% 98.86% 100.00%
PBT -210 -119 -789 33 60 -498 3,417 - QoQ % -76.47% 84.92% -2,490.91% -45.00% 112.05% -114.57% - Horiz. % -6.15% -3.48% -23.09% 0.97% 1.76% -14.57% 100.00%
Tax -150 -170 113 -189 -211 -72 -271 -32.51% QoQ % 11.76% -250.44% 159.79% 10.43% -193.06% 73.43% - Horiz. % 55.35% 62.73% -41.70% 69.74% 77.86% 26.57% 100.00%
NP -360 -289 -676 -156 -151 -570 3,146 - QoQ % -24.57% 57.25% -333.33% -3.31% 73.51% -118.12% - Horiz. % -11.44% -9.19% -21.49% -4.96% -4.80% -18.12% 100.00%
NP to SH -496 -416 -513 -311 -338 -626 2,915 - QoQ % -19.23% 18.91% -64.95% 7.99% 46.01% -121.48% - Horiz. % -17.02% -14.27% -17.60% -10.67% -11.60% -21.48% 100.00%
Tax Rate - % - % - % 572.73 % 351.67 % - % 7.93 % - QoQ % 0.00% 0.00% 0.00% 62.86% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 7,222.32% 4,434.68% 0.00% 100.00%
Total Cost 16,080 16,345 14,275 14,568 12,661 12,210 8,628 51.27% QoQ % -1.62% 14.50% -2.01% 15.06% 3.69% 41.52% - Horiz. % 186.37% 189.44% 165.45% 168.85% 146.74% 141.52% 100.00%
Net Worth 45,599 45,999 46,399 46,799 47,199 47,600 48,000 -3.35% QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% - Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 45,599 45,999 46,399 46,799 47,199 47,600 48,000 -3.35% QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% - Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -2.29 % -1.80 % -4.97 % -1.08 % -1.21 % -4.90 % 26.72 % - QoQ % -27.22% 63.78% -360.19% 10.74% 75.31% -118.34% - Horiz. % -8.57% -6.74% -18.60% -4.04% -4.53% -18.34% 100.00%
ROE -1.09 % -0.90 % -1.11 % -0.66 % -0.72 % -1.32 % 6.07 % - QoQ % -21.11% 18.92% -68.18% 8.33% 45.45% -121.75% - Horiz. % -17.96% -14.83% -18.29% -10.87% -11.86% -21.75% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.30 40.14 34.00 36.03 31.28 29.10 29.44 21.17% QoQ % -2.09% 18.06% -5.63% 15.19% 7.49% -1.15% - Horiz. % 133.49% 136.35% 115.49% 122.38% 106.25% 98.85% 100.00%
EPS -1.24 -1.04 -1.28 -0.78 -0.85 -1.57 7.29 - QoQ % -19.23% 18.75% -64.10% 8.24% 45.86% -121.54% - Horiz. % -17.01% -14.27% -17.56% -10.70% -11.66% -21.54% 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 1.1400 1.1500 1.1600 1.1700 1.1800 1.1900 1.2000 -3.35% QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% - Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 39.30 40.14 34.00 36.03 31.28 29.10 29.44 21.17% QoQ % -2.09% 18.06% -5.63% 15.19% 7.49% -1.15% - Horiz. % 133.49% 136.35% 115.49% 122.38% 106.25% 98.85% 100.00%
EPS -1.24 -1.04 -1.28 -0.78 -0.85 -1.57 7.29 - QoQ % -19.23% 18.75% -64.10% 8.24% 45.86% -121.54% - Horiz. % -17.01% -14.27% -17.56% -10.70% -11.66% -21.54% 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 1.1400 1.1500 1.1600 1.1700 1.1800 1.1900 1.2000 -3.35% QoQ % -0.87% -0.86% -0.85% -0.85% -0.84% -0.83% - Horiz. % 95.00% 95.83% 96.67% 97.50% 98.33% 99.17% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.6300 0.6350 0.6050 0.6800 0.7500 0.4500 0.4400 -
P/RPS 1.60 1.58 1.78 1.89 2.40 1.55 1.49 4.85% QoQ % 1.27% -11.24% -5.82% -21.25% 54.84% 4.03% - Horiz. % 107.38% 106.04% 119.46% 126.85% 161.07% 104.03% 100.00%
P/EPS -50.81 -61.06 -47.17 -87.46 -88.76 -28.75 6.04 - QoQ % 16.79% -29.45% 46.07% 1.46% -208.73% -575.99% - Horiz. % -841.23% -1,010.93% -780.96% -1,448.01% -1,469.54% -475.99% 100.00%
EY -1.97 -1.64 -2.12 -1.14 -1.13 -3.48 16.56 - QoQ % -20.12% 22.64% -85.96% -0.88% 67.53% -121.01% - Horiz. % -11.90% -9.90% -12.80% -6.88% -6.82% -21.01% 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 0.55 0.55 0.52 0.58 0.64 0.38 0.37 30.15% QoQ % 0.00% 5.77% -10.34% -9.38% 68.42% 2.70% - Horiz. % 148.65% 148.65% 140.54% 156.76% 172.97% 102.70% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 30/08/18 24/05/18 27/02/18 22/11/17 29/08/17 -
Price 0.6050 0.6650 0.6200 0.7000 0.6000 0.8400 0.4950 -
P/RPS 1.54 1.66 1.82 1.94 1.92 2.89 1.68 -5.62% QoQ % -7.23% -8.79% -6.19% 1.04% -33.56% 72.02% - Horiz. % 91.67% 98.81% 108.33% 115.48% 114.29% 172.02% 100.00%
P/EPS -48.79 -63.94 -48.34 -90.03 -71.01 -53.67 6.79 - QoQ % 23.69% -32.27% 46.31% -26.78% -32.31% -890.43% - Horiz. % -718.56% -941.68% -711.93% -1,325.92% -1,045.80% -790.43% 100.00%
EY -2.05 -1.56 -2.07 -1.11 -1.41 -1.86 14.72 - QoQ % -31.41% 24.64% -86.49% 21.28% 24.19% -112.64% - Horiz. % -13.93% -10.60% -14.06% -7.54% -9.58% -12.64% 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 0.53 0.58 0.53 0.60 0.51 0.71 0.41 18.61% QoQ % -8.62% 9.43% -11.67% 17.65% -28.17% 73.17% - Horiz. % 129.27% 141.46% 129.27% 146.34% 124.39% 173.17% 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
HOOVER-QTR3-18.pdf 
