[HOOVER] QoQ TTM Result on 2006-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 38,124 43,388 45,429 48,828 39,632 36,990 55,096 -21.79% QoQ % -12.13% -4.49% -6.96% 23.20% 7.14% -32.86% - Horiz. % 69.20% 78.75% 82.45% 88.62% 71.93% 67.14% 100.00%
PBT 534 372 932 1,101 -139 -400 -1,964 - QoQ % 43.55% -60.09% -15.35% 892.09% 65.25% 79.63% - Horiz. % -27.19% -18.94% -47.45% -56.06% 7.08% 20.37% 100.00%
Tax -653 -772 -812 -750 -127 -775 -1,202 -33.45% QoQ % 15.41% 4.93% -8.27% -490.55% 83.61% 35.52% - Horiz. % 54.33% 64.23% 67.55% 62.40% 10.57% 64.48% 100.00%
NP -119 -400 120 351 -266 -1,175 -3,166 -88.80% QoQ % 70.25% -433.33% -65.81% 231.95% 77.36% 62.89% - Horiz. % 3.76% 12.63% -3.79% -11.09% 8.40% 37.11% 100.00%
NP to SH -559 -961 -431 -131 -851 -1,653 -3,392 -69.97% QoQ % 41.83% -122.97% -229.01% 84.61% 48.52% 51.27% - Horiz. % 16.48% 28.33% 12.71% 3.86% 25.09% 48.73% 100.00%
Tax Rate 122.28 % 207.53 % 87.12 % 68.12 % - % - % - % - QoQ % -41.08% 138.21% 27.89% 0.00% 0.00% 0.00% - Horiz. % 179.51% 304.65% 127.89% 100.00% - - -
Total Cost 38,243 43,788 45,309 48,477 39,898 38,165 58,262 -24.49% QoQ % -12.66% -3.36% -6.54% 21.50% 4.54% -34.49% - Horiz. % 65.64% 75.16% 77.77% 83.21% 68.48% 65.51% 100.00%
Net Worth 33,532 33,486 33,077 33,940 34,758 39,295 32,129 2.89% QoQ % 0.14% 1.24% -2.54% -2.35% -11.55% 22.30% - Horiz. % 104.37% 104.22% 102.95% 105.64% 108.18% 122.30% 100.00%
Dividend 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 0 0 0 0 0 0 0 - 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 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 33,532 33,486 33,077 33,940 34,758 39,295 32,129 2.89% QoQ % 0.14% 1.24% -2.54% -2.35% -11.55% 22.30% - Horiz. % 104.37% 104.22% 102.95% 105.64% 108.18% 122.30% 100.00%
NOSH 39,920 40,344 39,851 39,930 40,416 40,097 39,666 0.43% QoQ % -1.05% 1.24% -0.20% -1.20% 0.80% 1.09% - Horiz. % 100.64% 101.71% 100.47% 100.66% 101.89% 101.09% 100.00%
Ratio Analysis 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -0.31 % -0.92 % 0.26 % 0.72 % -0.67 % -3.18 % -5.75 % -85.75% QoQ % 66.30% -453.85% -63.89% 207.46% 78.93% 44.70% - Horiz. % 5.39% 16.00% -4.52% -12.52% 11.65% 55.30% 100.00%
ROE -1.67 % -2.87 % -1.30 % -0.39 % -2.45 % -4.21 % -10.56 % -70.79% QoQ % 41.81% -120.77% -233.33% 84.08% 41.81% 60.13% - Horiz. % 15.81% 27.18% 12.31% 3.69% 23.20% 39.87% 100.00%
Per Share 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 95.50 107.54 113.99 122.28 98.06 92.25 138.90 -22.12% QoQ % -11.20% -5.66% -6.78% 24.70% 6.30% -33.59% - Horiz. % 68.75% 77.42% 82.07% 88.03% 70.60% 66.41% 100.00%
EPS -1.40 -2.38 -1.08 -0.33 -2.11 -4.12 -8.55 -70.10% QoQ % 41.18% -120.37% -227.27% 84.36% 48.79% 51.81% - Horiz. % 16.37% 27.84% 12.63% 3.86% 24.68% 48.19% 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 0.8400 0.8300 0.8300 0.8500 0.8600 0.9800 0.8100 2.46% QoQ % 1.20% 0.00% -2.35% -1.16% -12.24% 20.99% - Horiz. % 103.70% 102.47% 102.47% 104.94% 106.17% 120.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 95.31 108.47 113.57 122.07 99.08 92.48 137.74 -21.79% QoQ % -12.13% -4.49% -6.96% 23.20% 7.14% -32.86% - Horiz. % 69.20% 78.75% 82.45% 88.62% 71.93% 67.14% 100.00%
EPS -1.40 -2.40 -1.08 -0.33 -2.13 -4.13 -8.48 -69.94% QoQ % 41.67% -122.22% -227.27% 84.51% 48.43% 51.30% - Horiz. % 16.51% 28.30% 12.74% 3.89% 25.12% 48.70% 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 0.8383 0.8372 0.8269 0.8485 0.8690 0.9824 0.8032 2.90% QoQ % 0.13% 1.25% -2.55% -2.36% -11.54% 22.31% - Horiz. % 104.37% 104.23% 102.95% 105.64% 108.19% 122.31% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.3500 0.3700 0.5000 0.3700 0.5500 0.3200 0.4500 -
P/RPS 0.37 0.34 0.44 0.30 0.56 0.35 0.32 10.17% QoQ % 8.82% -22.73% 46.67% -46.43% 60.00% 9.38% - Horiz. % 115.62% 106.25% 137.50% 93.75% 175.00% 109.38% 100.00%
P/EPS -24.99 -15.53 -46.23 -112.78 -26.12 -7.76 -5.26 182.88% QoQ % -60.91% 66.41% 59.01% -331.78% -236.60% -47.53% - Horiz. % 475.10% 295.25% 878.90% 2,144.11% 496.58% 147.53% 100.00%
EY -4.00 -6.44 -2.16 -0.89 -3.83 -12.88 -19.00 -64.64% QoQ % 37.89% -198.15% -142.70% 76.76% 70.26% 32.21% - Horiz. % 21.05% 33.89% 11.37% 4.68% 20.16% 67.79% 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 0.42 0.45 0.60 0.44 0.64 0.33 0.56 -17.47% QoQ % -6.67% -25.00% 36.36% -31.25% 93.94% -41.07% - Horiz. % 75.00% 80.36% 107.14% 78.57% 114.29% 58.93% 100.00%
Price Multiplier on Announcement Date 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 27/02/07 27/11/06 30/08/06 09/06/06 24/02/06 25/11/05 -
Price 0.4000 0.4500 0.3800 0.3700 0.2800 0.4000 0.3000 -
P/RPS 0.42 0.42 0.33 0.30 0.29 0.43 0.22 53.95% QoQ % 0.00% 27.27% 10.00% 3.45% -32.56% 95.45% - Horiz. % 190.91% 190.91% 150.00% 136.36% 131.82% 195.45% 100.00%
P/EPS -28.57 -18.89 -35.14 -112.78 -13.30 -9.70 -3.51 305.16% QoQ % -51.24% 46.24% 68.84% -747.97% -37.11% -176.35% - Horiz. % 813.96% 538.18% 1,001.14% 3,213.11% 378.92% 276.35% 100.00%
EY -3.50 -5.29 -2.85 -0.89 -7.52 -10.31 -28.50 -75.32% QoQ % 33.84% -85.61% -220.22% 88.16% 27.06% 63.82% - Horiz. % 12.28% 18.56% 10.00% 3.12% 26.39% 36.18% 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 0.48 0.54 0.46 0.44 0.33 0.41 0.37 18.97% QoQ % -11.11% 17.39% 4.55% 33.33% -19.51% 10.81% - Horiz. % 129.73% 145.95% 124.32% 118.92% 89.19% 110.81% 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
GHB-4qtr06Note Interim FS.doc 
