Highlights

[HOOVER] QoQ TTM Result on 2012-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -390.19%    YoY -     -125.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 36,435 36,135 35,476 35,973 38,473 45,539 45,719 -14.05%
  QoQ % 0.83% 1.86% -1.38% -6.50% -15.52% -0.39% -
  Horiz. % 79.69% 79.04% 77.60% 78.68% 84.15% 99.61% 100.00%
PBT -413 37 91 781 1,694 3,496 3,302 -
  QoQ % -1,216.22% -59.34% -88.35% -53.90% -51.54% 5.88% -
  Horiz. % -12.51% 1.12% 2.76% 23.65% 51.30% 105.88% 100.00%
Tax -373 -612 -583 -702 -799 -829 -336 7.22%
  QoQ % 39.05% -4.97% 16.95% 12.14% 3.62% -146.73% -
  Horiz. % 111.01% 182.14% 173.51% 208.93% 237.80% 246.73% 100.00%
NP -786 -575 -492 79 895 2,667 2,966 -
  QoQ % -36.70% -16.87% -722.78% -91.17% -66.44% -10.08% -
  Horiz. % -26.50% -19.39% -16.59% 2.66% 30.18% 89.92% 100.00%
NP to SH -996 -1,045 -1,003 -621 214 1,968 2,324 -
  QoQ % 4.69% -4.19% -61.51% -390.19% -89.13% -15.32% -
  Horiz. % -42.86% -44.97% -43.16% -26.72% 9.21% 84.68% 100.00%
Tax Rate - % 1,654.05 % 640.66 % 89.88 % 47.17 % 23.71 % 10.18 % -
  QoQ % 0.00% 158.18% 612.79% 90.54% 98.95% 132.91% -
  Horiz. % 0.00% 16,248.04% 6,293.32% 882.91% 463.36% 232.91% 100.00%
Total Cost 37,221 36,710 35,968 35,894 37,578 42,872 42,753 -8.83%
  QoQ % 1.39% 2.06% 0.21% -4.48% -12.35% 0.28% -
  Horiz. % 87.06% 85.87% 84.13% 83.96% 87.90% 100.28% 100.00%
Net Worth 44,800 42,503 42,800 43,200 43,600 40,689 39,327 9.08%
  QoQ % 5.40% -0.69% -0.93% -0.92% 7.15% 3.46% -
  Horiz. % 113.92% 108.08% 108.83% 109.85% 110.86% 103.46% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 44,800 42,503 42,800 43,200 43,600 40,689 39,327 9.08%
  QoQ % 5.40% -0.69% -0.93% -0.92% 7.15% 3.46% -
  Horiz. % 113.92% 108.08% 108.83% 109.85% 110.86% 103.46% 100.00%
NOSH 40,000 40,098 40,000 40,000 40,000 39,891 38,181 3.15%
  QoQ % -0.24% 0.25% 0.00% 0.00% 0.27% 4.48% -
  Horiz. % 104.76% 105.02% 104.76% 104.76% 104.76% 104.48% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.16 % -1.59 % -1.39 % 0.22 % 2.33 % 5.86 % 6.49 % -
  QoQ % -35.85% -14.39% -731.82% -90.56% -60.24% -9.71% -
  Horiz. % -33.28% -24.50% -21.42% 3.39% 35.90% 90.29% 100.00%
ROE -2.22 % -2.46 % -2.34 % -1.44 % 0.49 % 4.84 % 5.91 % -
  QoQ % 9.76% -5.13% -62.50% -393.88% -89.88% -18.10% -
  Horiz. % -37.56% -41.62% -39.59% -24.37% 8.29% 81.90% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 91.09 90.12 88.69 89.93 96.18 114.16 119.74 -16.68%
  QoQ % 1.08% 1.61% -1.38% -6.50% -15.75% -4.66% -
  Horiz. % 76.07% 75.26% 74.07% 75.10% 80.32% 95.34% 100.00%
EPS -2.49 -2.61 -2.51 -1.55 0.54 4.93 6.09 -
  QoQ % 4.60% -3.98% -61.94% -387.04% -89.05% -19.05% -
  Horiz. % -40.89% -42.86% -41.22% -25.45% 8.87% 80.95% 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 1.1200 1.0600 1.0700 1.0800 1.0900 1.0200 1.0300 5.75%
  QoQ % 5.66% -0.93% -0.93% -0.92% 6.86% -0.97% -
  Horiz. % 108.74% 102.91% 103.88% 104.85% 105.83% 99.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 91.09 90.34 88.69 89.93 96.18 113.85 114.30 -14.05%
  QoQ % 0.83% 1.86% -1.38% -6.50% -15.52% -0.39% -
  Horiz. % 79.69% 79.04% 77.59% 78.68% 84.15% 99.61% 100.00%
EPS -2.49 -2.61 -2.51 -1.55 0.54 4.92 5.81 -
  QoQ % 4.60% -3.98% -61.94% -387.04% -89.02% -15.32% -
  Horiz. % -42.86% -44.92% -43.20% -26.68% 9.29% 84.68% 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 1.1200 1.0626 1.0700 1.0800 1.0900 1.0172 0.9832 9.08%
  QoQ % 5.40% -0.69% -0.93% -0.92% 7.16% 3.46% -
  Horiz. % 113.91% 108.08% 108.83% 109.85% 110.86% 103.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3300 0.3000 0.2700 0.2800 0.2600 0.4400 0.3900 -
P/RPS 0.36 0.33 0.30 0.31 0.27 0.39 0.33 5.98%
  QoQ % 9.09% 10.00% -3.23% 14.81% -30.77% 18.18% -
  Horiz. % 109.09% 100.00% 90.91% 93.94% 81.82% 118.18% 100.00%
P/EPS -13.25 -11.51 -10.77 -18.04 48.60 8.92 6.41 -
  QoQ % -15.12% -6.87% 40.30% -137.12% 444.84% 39.16% -
  Horiz. % -206.71% -179.56% -168.02% -281.44% 758.19% 139.16% 100.00%
EY -7.55 -8.69 -9.29 -5.54 2.06 11.21 15.61 -
  QoQ % 13.12% 6.46% -67.69% -368.93% -81.62% -28.19% -
  Horiz. % -48.37% -55.67% -59.51% -35.49% 13.20% 71.81% 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 0.29 0.28 0.25 0.26 0.24 0.43 0.38 -16.50%
  QoQ % 3.57% 12.00% -3.85% 8.33% -44.19% 13.16% -
  Horiz. % 76.32% 73.68% 65.79% 68.42% 63.16% 113.16% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 21/05/13 25/02/13 30/11/12 29/08/12 24/05/12 21/02/12 -
Price 0.3400 0.3800 0.2700 0.2800 0.2600 0.2500 0.3600 -
P/RPS 0.37 0.42 0.30 0.31 0.27 0.22 0.30 15.02%
  QoQ % -11.90% 40.00% -3.23% 14.81% 22.73% -26.67% -
  Horiz. % 123.33% 140.00% 100.00% 103.33% 90.00% 73.33% 100.00%
P/EPS -13.65 -14.58 -10.77 -18.04 48.60 5.07 5.91 -
  QoQ % 6.38% -35.38% 40.30% -137.12% 858.58% -14.21% -
  Horiz. % -230.96% -246.70% -182.23% -305.25% 822.34% 85.79% 100.00%
EY -7.32 -6.86 -9.29 -5.54 2.06 19.73 16.91 -
  QoQ % -6.71% 26.16% -67.69% -368.93% -89.56% 16.68% -
  Horiz. % -43.29% -40.57% -54.94% -32.76% 12.18% 116.68% 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 0.30 0.36 0.25 0.26 0.24 0.25 0.35 -9.77%
  QoQ % -16.67% 44.00% -3.85% 8.33% -4.00% -28.57% -
  Horiz. % 85.71% 102.86% 71.43% 74.29% 68.57% 71.43% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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