[HOOVER] QoQ TTM Result on 2012-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 36,135 35,476 35,973 38,473 45,539 45,719 45,248 -13.91% QoQ % 1.86% -1.38% -6.50% -15.52% -0.39% 1.04% - Horiz. % 79.86% 78.40% 79.50% 85.03% 100.64% 101.04% 100.00%
PBT 37 91 781 1,694 3,496 3,302 3,508 -95.18% QoQ % -59.34% -88.35% -53.90% -51.54% 5.88% -5.87% - Horiz. % 1.05% 2.59% 22.26% 48.29% 99.66% 94.13% 100.00%
Tax -612 -583 -702 -799 -829 -336 -440 24.58% QoQ % -4.97% 16.95% 12.14% 3.62% -146.73% 23.64% - Horiz. % 139.09% 132.50% 159.55% 181.59% 188.41% 76.36% 100.00%
NP -575 -492 79 895 2,667 2,966 3,068 - QoQ % -16.87% -722.78% -91.17% -66.44% -10.08% -3.32% - Horiz. % -18.74% -16.04% 2.57% 29.17% 86.93% 96.68% 100.00%
NP to SH -1,045 -1,003 -621 214 1,968 2,324 2,428 - QoQ % -4.19% -61.51% -390.19% -89.13% -15.32% -4.28% - Horiz. % -43.04% -41.31% -25.58% 8.81% 81.05% 95.72% 100.00%
Tax Rate 1,654.05 % 640.66 % 89.88 % 47.17 % 23.71 % 10.18 % 12.54 % 2,483.52% QoQ % 158.18% 612.79% 90.54% 98.95% 132.91% -18.82% - Horiz. % 13,190.19% 5,108.93% 716.75% 376.16% 189.07% 81.18% 100.00%
Total Cost 36,710 35,968 35,894 37,578 42,872 42,753 42,180 -8.84% QoQ % 2.06% 0.21% -4.48% -12.35% 0.28% 1.36% - Horiz. % 87.03% 85.27% 85.10% 89.09% 101.64% 101.36% 100.00%
Net Worth 42,503 42,800 43,200 43,600 40,689 39,327 41,288 1.95% QoQ % -0.69% -0.93% -0.92% 7.15% 3.46% -4.75% - Horiz. % 102.94% 103.66% 104.63% 105.60% 98.55% 95.25% 100.00%
Dividend 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 42,503 42,800 43,200 43,600 40,689 39,327 41,288 1.95% QoQ % -0.69% -0.93% -0.92% 7.15% 3.46% -4.75% - Horiz. % 102.94% 103.66% 104.63% 105.60% 98.55% 95.25% 100.00%
NOSH 40,098 40,000 40,000 40,000 39,891 38,181 40,086 0.02% QoQ % 0.25% 0.00% 0.00% 0.27% 4.48% -4.75% - Horiz. % 100.03% 99.78% 99.78% 99.78% 99.51% 95.25% 100.00%
Ratio Analysis 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -1.59 % -1.39 % 0.22 % 2.33 % 5.86 % 6.49 % 6.78 % - QoQ % -14.39% -731.82% -90.56% -60.24% -9.71% -4.28% - Horiz. % -23.45% -20.50% 3.24% 34.37% 86.43% 95.72% 100.00%
ROE -2.46 % -2.34 % -1.44 % 0.49 % 4.84 % 5.91 % 5.88 % - QoQ % -5.13% -62.50% -393.88% -89.88% -18.10% 0.51% - Horiz. % -41.84% -39.80% -24.49% 8.33% 82.31% 100.51% 100.00%
Per Share 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 90.12 88.69 89.93 96.18 114.16 119.74 112.88 -13.93% QoQ % 1.61% -1.38% -6.50% -15.75% -4.66% 6.08% - Horiz. % 79.84% 78.57% 79.67% 85.21% 101.13% 106.08% 100.00%
EPS -2.61 -2.51 -1.55 0.54 4.93 6.09 6.06 - QoQ % -3.98% -61.94% -387.04% -89.05% -19.05% 0.50% - Horiz. % -43.07% -41.42% -25.58% 8.91% 81.35% 100.50% 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 1.0600 1.0700 1.0800 1.0900 1.0200 1.0300 1.0300 1.93% QoQ % -0.93% -0.93% -0.92% 6.86% -0.97% 0.00% - Horiz. % 102.91% 103.88% 104.85% 105.83% 99.03% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 90.34 88.69 89.93 96.18 113.85 114.30 113.12 -13.91% QoQ % 1.86% -1.38% -6.50% -15.52% -0.39% 1.04% - Horiz. % 79.86% 78.40% 79.50% 85.02% 100.65% 101.04% 100.00%
EPS -2.61 -2.51 -1.55 0.54 4.92 5.81 6.07 - QoQ % -3.98% -61.94% -387.04% -89.02% -15.32% -4.28% - Horiz. % -43.00% -41.35% -25.54% 8.90% 81.05% 95.72% 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 1.0626 1.0700 1.0800 1.0900 1.0172 0.9832 1.0322 1.95% QoQ % -0.69% -0.93% -0.92% 7.16% 3.46% -4.75% - Horiz. % 102.95% 103.66% 104.63% 105.60% 98.55% 95.25% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.3000 0.2700 0.2800 0.2600 0.4400 0.3900 0.2700 -
P/RPS 0.33 0.30 0.31 0.27 0.39 0.33 0.24 23.63% QoQ % 10.00% -3.23% 14.81% -30.77% 18.18% 37.50% - Horiz. % 137.50% 125.00% 129.17% 112.50% 162.50% 137.50% 100.00%
P/EPS -11.51 -10.77 -18.04 48.60 8.92 6.41 4.46 - QoQ % -6.87% 40.30% -137.12% 444.84% 39.16% 43.72% - Horiz. % -258.07% -241.48% -404.48% 1,089.69% 200.00% 143.72% 100.00%
EY -8.69 -9.29 -5.54 2.06 11.21 15.61 22.43 - QoQ % 6.46% -67.69% -368.93% -81.62% -28.19% -30.41% - Horiz. % -38.74% -41.42% -24.70% 9.18% 49.98% 69.59% 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 0.28 0.25 0.26 0.24 0.43 0.38 0.26 5.06% QoQ % 12.00% -3.85% 8.33% -44.19% 13.16% 46.15% - Horiz. % 107.69% 96.15% 100.00% 92.31% 165.38% 146.15% 100.00%
Price Multiplier on Announcement Date 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 25/02/13 30/11/12 29/08/12 24/05/12 21/02/12 22/11/11 -
Price 0.3800 0.2700 0.2800 0.2600 0.2500 0.3600 0.3900 -
P/RPS 0.42 0.30 0.31 0.27 0.22 0.30 0.35 12.91% QoQ % 40.00% -3.23% 14.81% 22.73% -26.67% -14.29% - Horiz. % 120.00% 85.71% 88.57% 77.14% 62.86% 85.71% 100.00%
P/EPS -14.58 -10.77 -18.04 48.60 5.07 5.91 6.44 - QoQ % -35.38% 40.30% -137.12% 858.58% -14.21% -8.23% - Horiz. % -226.40% -167.24% -280.12% 754.66% 78.73% 91.77% 100.00%
EY -6.86 -9.29 -5.54 2.06 19.73 16.91 15.53 - QoQ % 26.16% -67.69% -368.93% -89.56% 16.68% 8.89% - Horiz. % -44.17% -59.82% -35.67% 13.26% 127.04% 108.89% 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 0.36 0.25 0.26 0.24 0.25 0.35 0.38 -3.54% QoQ % 44.00% -3.85% 8.33% -4.00% -28.57% -7.89% - Horiz. % 94.74% 65.79% 68.42% 63.16% 65.79% 92.11% 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.
Comment
HOOVER4TH-QTR2012.pdf 
