[HOOVER] QoQ TTM Result on 2020-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 50,165 48,171 56,338 61,438 62,070 62,676 61,974 -13.11% QoQ % 4.14% -14.50% -8.30% -1.02% -0.97% 1.13% - Horiz. % 80.95% 77.73% 90.91% 99.14% 100.15% 101.13% 100.00%
PBT -2,155 -3,626 -1,422 -1,065 -1,472 -1,482 -1,412 32.46% QoQ % 40.57% -154.99% -33.52% 27.65% 0.67% -4.96% - Horiz. % 152.62% 256.80% 100.71% 75.42% 104.25% 104.96% 100.00%
Tax -173 112 -1,074 -1,106 -1,046 -1,006 -339 -36.06% QoQ % -254.46% 110.43% 2.89% -5.74% -3.98% -196.76% - Horiz. % 51.03% -33.04% 316.81% 326.25% 308.55% 296.76% 100.00%
NP -2,328 -3,514 -2,496 -2,171 -2,518 -2,488 -1,751 20.85% QoQ % 33.75% -40.79% -14.97% 13.78% -1.21% -42.09% - Horiz. % 132.95% 200.69% 142.55% 123.99% 143.80% 142.09% 100.00%
NP to SH -2,396 -3,330 -2,859 -2,628 -2,921 -2,826 -1,951 14.64% QoQ % 28.05% -16.47% -8.79% 10.03% -3.36% -44.85% - Horiz. % 122.81% 170.68% 146.54% 134.70% 149.72% 144.85% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 52,493 51,685 58,834 63,609 64,588 65,164 63,725 -12.09% QoQ % 1.56% -12.15% -7.51% -1.52% -0.88% 2.26% - Horiz. % 82.37% 81.11% 92.32% 99.82% 101.35% 102.26% 100.00%
Net Worth 42,399 41,999 42,399 43,200 43,200 43,600 45,199 -4.16% QoQ % 0.95% -0.94% -1.85% 0.00% -0.92% -3.54% - Horiz. % 93.81% 92.92% 93.81% 95.58% 95.58% 96.46% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 42,399 41,999 42,399 43,200 43,200 43,600 45,199 -4.16% QoQ % 0.95% -0.94% -1.85% 0.00% -0.92% -3.54% - Horiz. % 93.81% 92.92% 93.81% 95.58% 95.58% 96.46% 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -4.64 % -7.29 % -4.43 % -3.53 % -4.06 % -3.97 % -2.83 % 38.92% QoQ % 36.35% -64.56% -25.50% 13.05% -2.27% -40.28% - Horiz. % 163.96% 257.60% 156.54% 124.73% 143.46% 140.28% 100.00%
ROE -5.65 % -7.93 % -6.74 % -6.08 % -6.76 % -6.48 % -4.32 % 19.54% QoQ % 28.75% -17.66% -10.86% 10.06% -4.32% -50.00% - Horiz. % 130.79% 183.56% 156.02% 140.74% 156.48% 150.00% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 125.41 120.43 140.85 153.60 155.18 156.69 154.94 -13.11% QoQ % 4.14% -14.50% -8.30% -1.02% -0.96% 1.13% - Horiz. % 80.94% 77.73% 90.91% 99.14% 100.15% 101.13% 100.00%
EPS -5.99 -8.33 -7.15 -6.57 -7.30 -7.07 -4.88 14.60% QoQ % 28.09% -16.50% -8.83% 10.00% -3.25% -44.88% - Horiz. % 122.75% 170.70% 146.52% 134.63% 149.59% 144.88% 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 1.0500 1.0600 1.0800 1.0800 1.0900 1.1300 -4.16% QoQ % 0.95% -0.94% -1.85% 0.00% -0.92% -3.54% - Horiz. % 93.81% 92.92% 93.81% 95.58% 95.58% 96.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 125.41 120.43 140.85 153.60 155.18 156.69 154.94 -13.11% QoQ % 4.14% -14.50% -8.30% -1.02% -0.96% 1.13% - Horiz. % 80.94% 77.73% 90.91% 99.14% 100.15% 101.13% 100.00%
EPS -5.99 -8.33 -7.15 -6.57 -7.30 -7.07 -4.88 14.60% QoQ % 28.09% -16.50% -8.83% 10.00% -3.25% -44.88% - Horiz. % 122.75% 170.70% 146.52% 134.63% 149.59% 144.88% 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 1.0500 1.0600 1.0800 1.0800 1.0900 1.1300 -4.16% QoQ % 0.95% -0.94% -1.85% 0.00% -0.92% -3.54% - Horiz. % 93.81% 92.92% 93.81% 95.58% 95.58% 96.46% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.8000 0.5400 0.4000 0.4800 0.5750 0.5800 0.5850 -
P/RPS 0.64 0.45 0.28 0.31 0.37 0.37 0.38 41.42% QoQ % 42.22% 60.71% -9.68% -16.22% 0.00% -2.63% - Horiz. % 168.42% 118.42% 73.68% 81.58% 97.37% 97.37% 100.00%
P/EPS -13.36 -6.49 -5.60 -7.31 -7.87 -8.21 -11.99 7.46% QoQ % -105.86% -15.89% 23.39% 7.12% 4.14% 31.53% - Horiz. % 111.43% 54.13% 46.71% 60.97% 65.64% 68.47% 100.00%
EY -7.49 -15.42 -17.87 -13.69 -12.70 -12.18 -8.34 -6.90% QoQ % 51.43% 13.71% -30.53% -7.80% -4.27% -46.04% - Horiz. % 89.81% 184.89% 214.27% 164.15% 152.28% 146.04% 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 0.75 0.51 0.38 0.44 0.53 0.53 0.52 27.57% QoQ % 47.06% 34.21% -13.64% -16.98% 0.00% 1.92% - Horiz. % 144.23% 98.08% 73.08% 84.62% 101.92% 101.92% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 28/08/20 10/06/20 27/02/20 28/11/19 30/08/19 29/05/19 -
Price 0.7300 0.7200 0.6800 0.3650 0.4500 0.5700 0.5900 -
P/RPS 0.58 0.60 0.48 0.24 0.29 0.36 0.38 32.46% QoQ % -3.33% 25.00% 100.00% -17.24% -19.44% -5.26% - Horiz. % 152.63% 157.89% 126.32% 63.16% 76.32% 94.74% 100.00%
P/EPS -12.19 -8.65 -9.51 -5.56 -6.16 -8.07 -12.10 0.49% QoQ % -40.92% 9.04% -71.04% 9.74% 23.67% 33.31% - Horiz. % 100.74% 71.49% 78.60% 45.95% 50.91% 66.69% 100.00%
EY -8.21 -11.56 -10.51 -18.00 -16.23 -12.39 -8.27 -0.48% QoQ % 28.98% -9.99% 41.61% -10.91% -30.99% -49.82% - Horiz. % 99.27% 139.78% 127.09% 217.65% 196.25% 149.82% 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 0.69 0.69 0.64 0.34 0.42 0.52 0.52 20.69% QoQ % 0.00% 7.81% 88.24% -19.05% -19.23% 0.00% - Horiz. % 132.69% 132.69% 123.08% 65.38% 80.77% 100.00% 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-QTR1-21.pdf 
