Highlights

[HOOVER] QoQ TTM Result on 2004-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 25-Feb-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 31-Dec-2004  [#2]
Profit Trend QoQ -     -3.49%    YoY -     -1,115.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 55,096 64,436 80,658 90,240 96,745 108,494 85,452 -25.35%
  QoQ % -14.50% -20.11% -10.62% -6.72% -10.83% 26.96% -
  Horiz. % 64.48% 75.41% 94.39% 105.60% 113.22% 126.96% 100.00%
PBT -1,964 -2,416 -25,098 -43,899 -42,765 -40,322 -16,282 -75.56%
  QoQ % 18.71% 90.37% 42.83% -2.65% -6.06% -147.65% -
  Horiz. % 12.06% 14.84% 154.15% 269.62% 262.65% 247.65% 100.00%
Tax -1,202 -1,341 -2,175 -91 259 -80 429 -
  QoQ % 10.37% 38.34% -2,290.11% -135.14% 423.75% -118.65% -
  Horiz. % -280.19% -312.59% -506.99% -21.21% 60.37% -18.65% 100.00%
NP -3,166 -3,757 -27,273 -43,990 -42,506 -40,402 -15,853 -65.80%
  QoQ % 15.73% 86.22% 38.00% -3.49% -5.21% -154.85% -
  Horiz. % 19.97% 23.70% 172.04% 277.49% 268.13% 254.85% 100.00%
NP to SH -3,392 -3,847 -27,273 -43,990 -42,506 -40,402 -15,853 -64.19%
  QoQ % 11.83% 85.89% 38.00% -3.49% -5.21% -154.85% -
  Horiz. % 21.40% 24.27% 172.04% 277.49% 268.13% 254.85% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 58,262 68,193 107,931 134,230 139,251 148,896 101,305 -30.82%
  QoQ % -14.56% -36.82% -19.59% -3.61% -6.48% 46.98% -
  Horiz. % 57.51% 67.31% 106.54% 132.50% 137.46% 146.98% 100.00%
Net Worth 32,129 31,179 32,446 13,180 14,420 16,182 39,995 -13.57%
  QoQ % 3.05% -3.90% 146.17% -8.60% -10.88% -59.54% -
  Horiz. % 80.33% 77.96% 81.12% 32.95% 36.06% 40.46% 100.00%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 32,129 31,179 32,446 13,180 14,420 16,182 39,995 -13.57%
  QoQ % 3.05% -3.90% 146.17% -8.60% -10.88% -59.54% -
  Horiz. % 80.33% 77.96% 81.12% 32.95% 36.06% 40.46% 100.00%
NOSH 39,666 39,974 40,056 39,939 40,057 39,468 39,995 -0.55%
  QoQ % -0.77% -0.21% 0.29% -0.29% 1.49% -1.32% -
  Horiz. % 99.18% 99.95% 100.15% 99.86% 100.16% 98.68% 100.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -5.75 % -5.83 % -33.81 % -48.75 % -43.94 % -37.24 % -18.55 % -54.17%
  QoQ % 1.37% 82.76% 30.65% -10.95% -17.99% -100.75% -
  Horiz. % 31.00% 31.43% 182.26% 262.80% 236.87% 200.75% 100.00%
ROE -10.56 % -12.34 % -84.06 % -333.76 % -294.75 % -249.67 % -39.64 % -58.56%
  QoQ % 14.42% 85.32% 74.81% -13.23% -18.06% -529.84% -
  Horiz. % 26.64% 31.13% 212.06% 841.98% 743.57% 629.84% 100.00%
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 138.90 161.19 201.36 225.94 241.51 274.89 213.65 -24.93%
  QoQ % -13.83% -19.95% -10.88% -6.45% -12.14% 28.66% -
  Horiz. % 65.01% 75.45% 94.25% 105.75% 113.04% 128.66% 100.00%
EPS -8.55 -9.62 -68.09 -110.14 -106.11 -102.37 -39.64 -64.00%
  QoQ % 11.12% 85.87% 38.18% -3.80% -3.65% -158.25% -
  Horiz. % 21.57% 24.27% 171.77% 277.85% 267.68% 258.25% 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 0.8100 0.7800 0.8100 0.3300 0.3600 0.4100 1.0000 -13.09%
  QoQ % 3.85% -3.70% 145.45% -8.33% -12.20% -59.00% -
  Horiz. % 81.00% 78.00% 81.00% 33.00% 36.00% 41.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 137.74 161.09 201.65 225.60 241.86 271.24 213.63 -25.35%
  QoQ % -14.49% -20.11% -10.62% -6.72% -10.83% 26.97% -
  Horiz. % 64.48% 75.41% 94.39% 105.60% 113.21% 126.97% 100.00%
EPS -8.48 -9.62 -68.18 -109.98 -106.27 -101.01 -39.63 -64.19%
  QoQ % 11.85% 85.89% 38.01% -3.49% -5.21% -154.88% -
  Horiz. % 21.40% 24.27% 172.04% 277.52% 268.16% 254.88% 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 0.8032 0.7795 0.8112 0.3295 0.3605 0.4046 0.9999 -13.58%
  QoQ % 3.04% -3.91% 146.19% -8.60% -10.90% -59.54% -
  Horiz. % 80.33% 77.96% 81.13% 32.95% 36.05% 40.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.4500 0.4500 0.6200 0.7100 0.7600 0.9300 1.1500 -
P/RPS 0.32 0.28 0.31 0.31 0.31 0.34 0.54 -29.43%
  QoQ % 14.29% -9.68% 0.00% 0.00% -8.82% -37.04% -
  Horiz. % 59.26% 51.85% 57.41% 57.41% 57.41% 62.96% 100.00%
P/EPS -5.26 -4.68 -0.91 -0.64 -0.72 -0.91 -2.90 48.67%
  QoQ % -12.39% -414.29% -42.19% 11.11% 20.88% 68.62% -
  Horiz. % 181.38% 161.38% 31.38% 22.07% 24.83% 31.38% 100.00%
EY -19.00 -21.39 -109.82 -155.13 -139.62 -110.07 -34.47 -32.75%
  QoQ % 11.17% 80.52% 29.21% -11.11% -26.85% -219.32% -
  Horiz. % 55.12% 62.05% 318.60% 450.04% 405.05% 319.32% 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 0.56 0.58 0.77 2.15 2.11 2.27 1.15 -38.08%
  QoQ % -3.45% -24.68% -64.19% 1.90% -7.05% 97.39% -
  Horiz. % 48.70% 50.43% 66.96% 186.96% 183.48% 197.39% 100.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 29/08/05 27/05/05 25/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.3000 0.7000 0.4700 0.6400 0.7200 0.8900 1.0700 -
P/RPS 0.22 0.43 0.23 0.28 0.30 0.32 0.50 -42.12%
  QoQ % -48.84% 86.96% -17.86% -6.67% -6.25% -36.00% -
  Horiz. % 44.00% 86.00% 46.00% 56.00% 60.00% 64.00% 100.00%
P/EPS -3.51 -7.27 -0.69 -0.58 -0.68 -0.87 -2.70 19.09%
  QoQ % 51.72% -953.62% -18.97% 14.71% 21.84% 67.78% -
  Horiz. % 130.00% 269.26% 25.56% 21.48% 25.19% 32.22% 100.00%
EY -28.50 -13.75 -144.86 -172.10 -147.38 -115.02 -37.04 -16.02%
  QoQ % -107.27% 90.51% 15.83% -16.77% -28.13% -210.53% -
  Horiz. % 76.94% 37.12% 391.09% 464.63% 397.89% 310.53% 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 0.37 0.90 0.58 1.94 2.00 2.17 1.07 -50.70%
  QoQ % -58.89% 55.17% -70.10% -3.00% -7.83% 102.80% -
  Horiz. % 34.58% 84.11% 54.21% 181.31% 186.92% 202.80% 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
 
 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
7. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
8. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
PARTNERS & BROKERS