[HOOVER] QoQ TTM Result on 2007-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 39,114 34,107 25,434 24,498 25,794 28,199 38,124 1.72% QoQ % 14.68% 34.10% 3.82% -5.02% -8.53% -26.03% - Horiz. % 102.60% 89.46% 66.71% 64.26% 67.66% 73.97% 100.00%
PBT 341 339 -1,071 -79 252 270 534 -25.78% QoQ % 0.59% 131.65% -1,255.70% -131.35% -6.67% -49.44% - Horiz. % 63.86% 63.48% -200.56% -14.79% 47.19% 50.56% 100.00%
Tax -806 -728 -354 -358 -384 -445 -653 15.02% QoQ % -10.71% -105.65% 1.12% 6.77% 13.71% 31.85% - Horiz. % 123.43% 111.49% 54.21% 54.82% 58.81% 68.15% 100.00%
NP -465 -389 -1,425 -437 -132 -175 -119 147.47% QoQ % -19.54% 72.70% -226.09% -231.06% 24.57% -47.06% - Horiz. % 390.76% 326.89% 1,197.48% 367.23% 110.92% 147.06% 100.00%
NP to SH -1,010 -890 -1,914 -771 -550 -665 -559 48.19% QoQ % -13.48% 53.50% -148.25% -40.18% 17.29% -18.96% - Horiz. % 180.68% 159.21% 342.40% 137.92% 98.39% 118.96% 100.00%
Tax Rate 236.36 % 214.75 % - % - % 152.38 % 164.81 % 122.28 % 54.99% QoQ % 10.06% 0.00% 0.00% 0.00% -7.54% 34.78% - Horiz. % 193.29% 175.62% 0.00% 0.00% 124.62% 134.78% 100.00%
Total Cost 39,579 34,496 26,859 24,935 25,926 28,374 38,243 2.31% QoQ % 14.74% 28.43% 7.72% -3.82% -8.63% -25.81% - Horiz. % 103.49% 90.20% 70.23% 65.20% 67.79% 74.19% 100.00%
Net Worth 31,541 32,065 31,600 31,811 32,722 33,265 33,532 -3.99% QoQ % -1.63% 1.47% -0.67% -2.78% -1.63% -0.80% - Horiz. % 94.06% 95.62% 94.24% 94.87% 97.58% 99.20% 100.00%
Dividend 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 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 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 31,541 32,065 31,600 31,811 32,722 33,265 33,532 -3.99% QoQ % -1.63% 1.47% -0.67% -2.78% -1.63% -0.80% - Horiz. % 94.06% 95.62% 94.24% 94.87% 97.58% 99.20% 100.00%
NOSH 39,926 40,081 39,999 39,764 39,905 40,078 39,920 0.01% QoQ % -0.39% 0.20% 0.59% -0.35% -0.43% 0.40% - Horiz. % 100.02% 100.41% 100.20% 99.61% 99.96% 100.40% 100.00%
Ratio Analysis 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -1.19 % -1.14 % -5.60 % -1.78 % -0.51 % -0.62 % -0.31 % 144.56% QoQ % -4.39% 79.64% -214.61% -249.02% 17.74% -100.00% - Horiz. % 383.87% 367.74% 1,806.45% 574.19% 164.52% 200.00% 100.00%
ROE -3.20 % -2.78 % -6.06 % -2.42 % -1.68 % -2.00 % -1.67 % 54.09% QoQ % -15.11% 54.13% -150.41% -44.05% 16.00% -19.76% - Horiz. % 191.62% 166.47% 362.87% 144.91% 100.60% 119.76% 100.00%
Per Share 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 97.97 85.09 63.59 61.61 64.64 70.36 95.50 1.71% QoQ % 15.14% 33.81% 3.21% -4.69% -8.13% -26.32% - Horiz. % 102.59% 89.10% 66.59% 64.51% 67.69% 73.68% 100.00%
EPS -2.53 -2.22 -4.79 -1.94 -1.38 -1.66 -1.40 48.20% QoQ % -13.96% 53.65% -146.91% -40.58% 16.87% -18.57% - Horiz. % 180.71% 158.57% 342.14% 138.57% 98.57% 118.57% 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 0.7900 0.8000 0.7900 0.8000 0.8200 0.8300 0.8400 -4.00% QoQ % -1.25% 1.27% -1.25% -2.44% -1.20% -1.19% - Horiz. % 94.05% 95.24% 94.05% 95.24% 97.62% 98.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 97.79 85.27 63.59 61.25 64.49 70.50 95.31 1.72% QoQ % 14.68% 34.09% 3.82% -5.02% -8.52% -26.03% - Horiz. % 102.60% 89.47% 66.72% 64.26% 67.66% 73.97% 100.00%
EPS -2.53 -2.23 -4.79 -1.93 -1.38 -1.66 -1.40 48.20% QoQ % -13.45% 53.44% -148.19% -39.86% 16.87% -18.57% - Horiz. % 180.71% 159.29% 342.14% 137.86% 98.57% 118.57% 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 0.7885 0.8016 0.7900 0.7953 0.8181 0.8316 0.8383 -3.99% QoQ % -1.63% 1.47% -0.67% -2.79% -1.62% -0.80% - Horiz. % 94.06% 95.62% 94.24% 94.87% 97.59% 99.20% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.1200 0.3000 0.2800 0.2900 0.3800 0.6800 0.3500 -
P/RPS 0.12 0.35 0.44 0.47 0.59 0.97 0.37 -52.70% QoQ % -65.71% -20.45% -6.38% -20.34% -39.18% 162.16% - Horiz. % 32.43% 94.59% 118.92% 127.03% 159.46% 262.16% 100.00%
P/EPS -4.74 -13.51 -5.85 -14.96 -27.57 -40.98 -24.99 -66.89% QoQ % 64.91% -130.94% 60.90% 45.74% 32.72% -63.99% - Horiz. % 18.97% 54.06% 23.41% 59.86% 110.32% 163.99% 100.00%
EY -21.08 -7.40 -17.09 -6.69 -3.63 -2.44 -4.00 201.92% QoQ % -184.86% 56.70% -155.46% -84.30% -48.77% 39.00% - Horiz. % 527.00% 185.00% 427.25% 167.25% 90.75% 61.00% 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 0.38 0.35 0.36 0.46 0.82 0.42 -49.57% QoQ % -60.53% 8.57% -2.78% -21.74% -43.90% 95.24% - Horiz. % 35.71% 90.48% 83.33% 85.71% 109.52% 195.24% 100.00%
Price Multiplier on Announcement Date 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 28/08/08 30/05/08 27/02/08 26/11/07 28/08/07 17/05/07 -
Price 0.1500 0.2100 0.3000 0.1700 0.3200 0.4000 0.4000 -
P/RPS 0.15 0.25 0.47 0.28 0.50 0.57 0.42 -49.57% QoQ % -40.00% -46.81% 67.86% -44.00% -12.28% 35.71% - Horiz. % 35.71% 59.52% 111.90% 66.67% 119.05% 135.71% 100.00%
P/EPS -5.93 -9.46 -6.27 -8.77 -23.22 -24.11 -28.57 -64.84% QoQ % 37.32% -50.88% 28.51% 62.23% 3.69% 15.61% - Horiz. % 20.76% 33.11% 21.95% 30.70% 81.27% 84.39% 100.00%
EY -16.86 -10.57 -15.95 -11.41 -4.31 -4.15 -3.50 184.41% QoQ % -59.51% 33.73% -39.79% -164.73% -3.86% -18.57% - Horiz. % 481.71% 302.00% 455.71% 326.00% 123.14% 118.57% 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 0.19 0.26 0.38 0.21 0.39 0.48 0.48 -46.00% QoQ % -26.92% -31.58% 80.95% -46.15% -18.75% 0.00% - Horiz. % 39.58% 54.17% 79.17% 43.75% 81.25% 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
GHB-2qtr08Note Interim FS.pdf 
