[HOOVER] QoQ Quarter Result on 2019-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 15,088 15,450 14,301 16,599 15,720 16,056 13,599 7.15% QoQ % -2.34% 8.03% -13.84% 5.59% -2.09% 18.07% - Horiz. % 110.95% 113.61% 105.16% 122.06% 115.60% 118.07% 100.00%
PBT 197 -109 -859 -294 -210 -119 -789 - QoQ % 280.73% 87.31% -192.18% -40.00% -76.47% 84.92% - Horiz. % -24.97% 13.81% 108.87% 37.26% 26.62% 15.08% 100.00%
Tax -210 -210 -554 -132 -150 -170 113 - QoQ % 0.00% 62.09% -319.70% 12.00% 11.76% -250.44% - Horiz. % -185.84% -185.84% -490.27% -116.81% -132.74% -150.44% 100.00%
NP -13 -319 -1,413 -426 -360 -289 -676 -92.77% QoQ % 95.92% 77.42% -231.69% -18.33% -24.57% 57.25% - Horiz. % 1.92% 47.19% 209.02% 63.02% 53.25% 42.75% 100.00%
NP to SH -203 -511 -1,388 -526 -496 -416 -513 -46.01% QoQ % 60.27% 63.18% -163.88% -6.05% -19.23% 18.91% - Horiz. % 39.57% 99.61% 270.57% 102.53% 96.69% 81.09% 100.00%
Tax Rate 106.60 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 15,101 15,769 15,714 17,025 16,080 16,345 14,275 3.81% QoQ % -4.24% 0.35% -7.70% 5.88% -1.62% 14.50% - Horiz. % 105.79% 110.47% 110.08% 119.26% 112.64% 114.50% 100.00%
Net Worth 43,200 43,200 43,600 45,199 45,599 45,999 46,399 -4.64% QoQ % 0.00% -0.92% -3.54% -0.88% -0.87% -0.86% - Horiz. % 93.10% 93.10% 93.97% 97.41% 98.28% 99.14% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 43,200 43,200 43,600 45,199 45,599 45,999 46,399 -4.64% QoQ % 0.00% -0.92% -3.54% -0.88% -0.87% -0.86% - Horiz. % 93.10% 93.10% 93.97% 97.41% 98.28% 99.14% 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 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -0.09 % -2.06 % -9.88 % -2.57 % -2.29 % -1.80 % -4.97 % -93.05% QoQ % 95.63% 79.15% -284.44% -12.23% -27.22% 63.78% - Horiz. % 1.81% 41.45% 198.79% 51.71% 46.08% 36.22% 100.00%
ROE -0.47 % -1.18 % -3.18 % -1.16 % -1.09 % -0.90 % -1.11 % -43.52% QoQ % 60.17% 62.89% -174.14% -6.42% -21.11% 18.92% - Horiz. % 42.34% 106.31% 286.49% 104.50% 98.20% 81.08% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 37.72 38.63 35.75 41.50 39.30 40.14 34.00 7.15% QoQ % -2.36% 8.06% -13.86% 5.60% -2.09% 18.06% - Horiz. % 110.94% 113.62% 105.15% 122.06% 115.59% 118.06% 100.00%
EPS -0.51 -1.28 -3.47 -1.32 -1.24 -1.04 -1.28 -45.76% QoQ % 60.16% 63.11% -162.88% -6.45% -19.23% 18.75% - Horiz. % 39.84% 100.00% 271.09% 103.13% 96.88% 81.25% 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 1.0800 1.0800 1.0900 1.1300 1.1400 1.1500 1.1600 -4.64% QoQ % 0.00% -0.92% -3.54% -0.88% -0.87% -0.86% - Horiz. % 93.10% 93.10% 93.97% 97.41% 98.28% 99.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 37.72 38.63 35.75 41.50 39.30 40.14 34.00 7.15% QoQ % -2.36% 8.06% -13.86% 5.60% -2.09% 18.06% - Horiz. % 110.94% 113.62% 105.15% 122.06% 115.59% 118.06% 100.00%
EPS -0.51 -1.28 -3.47 -1.32 -1.24 -1.04 -1.28 -45.76% QoQ % 60.16% 63.11% -162.88% -6.45% -19.23% 18.75% - Horiz. % 39.84% 100.00% 271.09% 103.13% 96.88% 81.25% 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 1.0800 1.0800 1.0900 1.1300 1.1400 1.1500 1.1600 -4.64% QoQ % 0.00% -0.92% -3.54% -0.88% -0.87% -0.86% - Horiz. % 93.10% 93.10% 93.97% 97.41% 98.28% 99.14% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.4800 0.5750 0.5800 0.5850 0.6300 0.6350 0.6050 -
P/RPS 1.27 1.49 1.62 1.41 1.60 1.58 1.78 -20.10% QoQ % -14.77% -8.02% 14.89% -11.88% 1.27% -11.24% - Horiz. % 71.35% 83.71% 91.01% 79.21% 89.89% 88.76% 100.00%
P/EPS -94.58 -45.01 -16.71 -44.49 -50.81 -61.06 -47.17 58.81% QoQ % -110.13% -169.36% 62.44% 12.44% 16.79% -29.45% - Horiz. % 200.51% 95.42% 35.43% 94.32% 107.72% 129.45% 100.00%
EY -1.06 -2.22 -5.98 -2.25 -1.97 -1.64 -2.12 -36.92% QoQ % 52.25% 62.88% -165.78% -14.21% -20.12% 22.64% - Horiz. % 50.00% 104.72% 282.08% 106.13% 92.92% 77.36% 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 0.53 0.53 0.52 0.55 0.55 0.52 -10.51% QoQ % -16.98% 0.00% 1.92% -5.45% 0.00% 5.77% - Horiz. % 84.62% 101.92% 101.92% 100.00% 105.77% 105.77% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 30/08/19 29/05/19 27/02/19 27/11/18 30/08/18 -
Price 0.3650 0.4500 0.5700 0.5900 0.6050 0.6650 0.6200 -
P/RPS 0.97 1.17 1.59 1.42 1.54 1.66 1.82 -34.19% QoQ % -17.09% -26.42% 11.97% -7.79% -7.23% -8.79% - Horiz. % 53.30% 64.29% 87.36% 78.02% 84.62% 91.21% 100.00%
P/EPS -71.92 -35.23 -16.43 -44.87 -48.79 -63.94 -48.34 30.23% QoQ % -104.14% -114.42% 63.38% 8.03% 23.69% -32.27% - Horiz. % 148.78% 72.88% 33.99% 92.82% 100.93% 132.27% 100.00%
EY -1.39 -2.84 -6.09 -2.23 -2.05 -1.56 -2.07 -23.26% QoQ % 51.06% 53.37% -173.09% -8.78% -31.41% 24.64% - Horiz. % 67.15% 137.20% 294.20% 107.73% 99.03% 75.36% 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 0.34 0.42 0.52 0.52 0.53 0.58 0.53 -25.56% QoQ % -19.05% -19.23% 0.00% -1.89% -8.62% 9.43% - Horiz. % 64.15% 79.25% 98.11% 98.11% 100.00% 109.43% 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-QTR3-19.pdf 
