Highlights

[HOOVER] QoQ TTM Result on 2008-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Jun-2008  [#4]
Profit Trend QoQ -     53.50%    YoY -     -33.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 53,647 46,622 39,114 34,107 25,434 24,498 25,794 62.86%
  QoQ % 15.07% 19.20% 14.68% 34.10% 3.82% -5.02% -
  Horiz. % 207.98% 180.75% 151.64% 132.23% 98.60% 94.98% 100.00%
PBT 4,690 2,354 341 339 -1,071 -79 252 601.04%
  QoQ % 99.24% 590.32% 0.59% 131.65% -1,255.70% -131.35% -
  Horiz. % 1,861.11% 934.13% 135.32% 134.52% -425.00% -31.35% 100.00%
Tax -1,289 -1,048 -806 -728 -354 -358 -384 124.02%
  QoQ % -23.00% -30.02% -10.71% -105.65% 1.12% 6.77% -
  Horiz. % 335.68% 272.92% 209.90% 189.58% 92.19% 93.23% 100.00%
NP 3,401 1,306 -465 -389 -1,425 -437 -132 -
  QoQ % 160.41% 380.86% -19.54% 72.70% -226.09% -231.06% -
  Horiz. % -2,576.52% -989.39% 352.27% 294.70% 1,079.55% 331.06% 100.00%
NP to SH 2,942 787 -1,010 -890 -1,914 -771 -550 -
  QoQ % 273.82% 177.92% -13.48% 53.50% -148.25% -40.18% -
  Horiz. % -534.91% -143.09% 183.64% 161.82% 348.00% 140.18% 100.00%
Tax Rate 27.48 % 44.52 % 236.36 % 214.75 % - % - % 152.38 % -68.05%
  QoQ % -38.27% -81.16% 10.06% 0.00% 0.00% 0.00% -
  Horiz. % 18.03% 29.22% 155.11% 140.93% 0.00% 0.00% 100.00%
Total Cost 50,246 45,316 39,579 34,496 26,859 24,935 25,926 55.38%
  QoQ % 10.88% 14.50% 14.74% 28.43% 7.72% -3.82% -
  Horiz. % 193.81% 174.79% 152.66% 133.06% 103.60% 96.18% 100.00%
Net Worth 34,776 33,177 31,541 32,065 31,600 31,811 32,722 4.14%
  QoQ % 4.82% 5.18% -1.63% 1.47% -0.67% -2.78% -
  Horiz. % 106.28% 101.39% 96.39% 97.99% 96.57% 97.22% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 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
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 34,776 33,177 31,541 32,065 31,600 31,811 32,722 4.14%
  QoQ % 4.82% 5.18% -1.63% 1.47% -0.67% -2.78% -
  Horiz. % 106.28% 101.39% 96.39% 97.99% 96.57% 97.22% 100.00%
NOSH 39,973 39,972 39,926 40,081 39,999 39,764 39,905 0.11%
  QoQ % 0.00% 0.12% -0.39% 0.20% 0.59% -0.35% -
  Horiz. % 100.17% 100.17% 100.05% 100.44% 100.24% 99.65% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.34 % 2.80 % -1.19 % -1.14 % -5.60 % -1.78 % -0.51 % -
  QoQ % 126.43% 335.29% -4.39% 79.64% -214.61% -249.02% -
  Horiz. % -1,243.14% -549.02% 233.33% 223.53% 1,098.04% 349.02% 100.00%
ROE 8.46 % 2.37 % -3.20 % -2.78 % -6.06 % -2.42 % -1.68 % -
  QoQ % 256.96% 174.06% -15.11% 54.13% -150.41% -44.05% -
  Horiz. % -503.57% -141.07% 190.48% 165.48% 360.71% 144.05% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 134.21 116.63 97.97 85.09 63.59 61.61 64.64 62.68%
  QoQ % 15.07% 19.05% 15.14% 33.81% 3.21% -4.69% -
  Horiz. % 207.63% 180.43% 151.56% 131.64% 98.38% 95.31% 100.00%
EPS 7.36 1.97 -2.53 -2.22 -4.79 -1.94 -1.38 -
  QoQ % 273.60% 177.87% -13.96% 53.65% -146.91% -40.58% -
  Horiz. % -533.33% -142.75% 183.33% 160.87% 347.10% 140.58% 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 0.8700 0.8300 0.7900 0.8000 0.7900 0.8000 0.8200 4.02%
  QoQ % 4.82% 5.06% -1.25% 1.27% -1.25% -2.44% -
  Horiz. % 106.10% 101.22% 96.34% 97.56% 96.34% 97.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 134.12 116.56 97.79 85.27 63.59 61.25 64.49 62.86%
  QoQ % 15.07% 19.19% 14.68% 34.09% 3.82% -5.02% -
  Horiz. % 207.97% 180.74% 151.64% 132.22% 98.60% 94.98% 100.00%
EPS 7.36 1.97 -2.53 -2.23 -4.79 -1.93 -1.38 -
  QoQ % 273.60% 177.87% -13.45% 53.44% -148.19% -39.86% -
  Horiz. % -533.33% -142.75% 183.33% 161.59% 347.10% 139.86% 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 0.8694 0.8294 0.7885 0.8016 0.7900 0.7953 0.8181 4.13%
  QoQ % 4.82% 5.19% -1.63% 1.47% -0.67% -2.79% -
  Horiz. % 106.27% 101.38% 96.38% 97.98% 96.57% 97.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.1300 0.1300 0.1200 0.3000 0.2800 0.2900 0.3800 -
P/RPS 0.10 0.11 0.12 0.35 0.44 0.47 0.59 -69.34%
  QoQ % -9.09% -8.33% -65.71% -20.45% -6.38% -20.34% -
  Horiz. % 16.95% 18.64% 20.34% 59.32% 74.58% 79.66% 100.00%
P/EPS 1.77 6.60 -4.74 -13.51 -5.85 -14.96 -27.57 -
  QoQ % -73.18% 239.24% 64.91% -130.94% 60.90% 45.74% -
  Horiz. % -6.42% -23.94% 17.19% 49.00% 21.22% 54.26% 100.00%
EY 56.61 15.14 -21.08 -7.40 -17.09 -6.69 -3.63 -
  QoQ % 273.91% 171.82% -184.86% 56.70% -155.46% -84.30% -
  Horiz. % -1,559.50% -417.08% 580.72% 203.86% 470.80% 184.30% 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 0.15 0.16 0.15 0.38 0.35 0.36 0.46 -52.59%
  QoQ % -6.25% 6.67% -60.53% 8.57% -2.78% -21.74% -
  Horiz. % 32.61% 34.78% 32.61% 82.61% 76.09% 78.26% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 25/02/09 19/11/08 28/08/08 30/05/08 27/02/08 26/11/07 -
Price 0.1200 0.4300 0.1500 0.2100 0.3000 0.1700 0.3200 -
P/RPS 0.09 0.37 0.15 0.25 0.47 0.28 0.50 -68.09%
  QoQ % -75.68% 146.67% -40.00% -46.81% 67.86% -44.00% -
  Horiz. % 18.00% 74.00% 30.00% 50.00% 94.00% 56.00% 100.00%
P/EPS 1.63 21.84 -5.93 -9.46 -6.27 -8.77 -23.22 -
  QoQ % -92.54% 468.30% 37.32% -50.88% 28.51% 62.23% -
  Horiz. % -7.02% -94.06% 25.54% 40.74% 27.00% 37.77% 100.00%
EY 61.33 4.58 -16.86 -10.57 -15.95 -11.41 -4.31 -
  QoQ % 1,239.08% 127.16% -59.51% 33.73% -39.79% -164.73% -
  Horiz. % -1,422.97% -106.26% 391.18% 245.24% 370.07% 264.73% 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 0.14 0.52 0.19 0.26 0.38 0.21 0.39 -49.46%
  QoQ % -73.08% 173.68% -26.92% -31.58% 80.95% -46.15% -
  Horiz. % 35.90% 133.33% 48.72% 66.67% 97.44% 53.85% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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