[HOOVER] QoQ TTM Result on 2013-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 48,912 45,062 43,223 39,294 37,938 36,435 36,135 22.34% QoQ % 8.54% 4.25% 10.00% 3.57% 4.13% 0.83% - Horiz. % 135.36% 124.70% 119.62% 108.74% 104.99% 100.83% 100.00%
PBT 2,537 1,872 -673 -1,135 -507 -413 37 1,570.95% QoQ % 35.52% 378.16% 40.70% -123.87% -22.76% -1,216.22% - Horiz. % 6,856.76% 5,059.46% -1,818.92% -3,067.57% -1,370.27% -1,116.22% 100.00%
Tax -564 -454 -411 -299 -357 -373 -612 -5.29% QoQ % -24.23% -10.46% -37.46% 16.25% 4.29% 39.05% - Horiz. % 92.16% 74.18% 67.16% 48.86% 58.33% 60.95% 100.00%
NP 1,973 1,418 -1,084 -1,434 -864 -786 -575 - QoQ % 39.14% 230.81% 24.41% -65.97% -9.92% -36.70% - Horiz. % -343.13% -246.61% 188.52% 249.39% 150.26% 136.70% 100.00%
NP to SH 1,306 836 -1,229 -1,502 -1,059 -996 -1,045 - QoQ % 56.22% 168.02% 18.18% -41.83% -6.33% 4.69% - Horiz. % -124.98% -80.00% 117.61% 143.73% 101.34% 95.31% 100.00%
Tax Rate 22.23 % 24.25 % - % - % - % - % 1,654.05 % -94.33% QoQ % -8.33% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1.34% 1.47% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 46,939 43,644 44,307 40,728 38,802 37,221 36,710 17.79% QoQ % 7.55% -1.50% 8.79% 4.96% 4.25% 1.39% - Horiz. % 127.86% 118.89% 120.69% 110.95% 105.70% 101.39% 100.00%
Net Worth 46,399 46,399 43,600 43,600 44,400 44,800 42,503 6.02% QoQ % 0.00% 6.42% 0.00% -1.80% -0.89% 5.40% - Horiz. % 109.17% 109.17% 102.58% 102.58% 104.46% 105.40% 100.00%
Dividend 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 46,399 46,399 43,600 43,600 44,400 44,800 42,503 6.02% QoQ % 0.00% 6.42% 0.00% -1.80% -0.89% 5.40% - Horiz. % 109.17% 109.17% 102.58% 102.58% 104.46% 105.40% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,098 -0.16% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.24% - Horiz. % 99.76% 99.76% 99.76% 99.76% 99.76% 99.76% 100.00%
Ratio Analysis 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.03 % 3.15 % -2.51 % -3.65 % -2.28 % -2.16 % -1.59 % - QoQ % 27.94% 225.50% 31.23% -60.09% -5.56% -35.85% - Horiz. % -253.46% -198.11% 157.86% 229.56% 143.40% 135.85% 100.00%
ROE 2.81 % 1.80 % -2.82 % -3.44 % -2.39 % -2.22 % -2.46 % - QoQ % 56.11% 163.83% 18.02% -43.93% -7.66% 9.76% - Horiz. % -114.23% -73.17% 114.63% 139.84% 97.15% 90.24% 100.00%
Per Share 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 122.28 112.66 108.06 98.24 94.85 91.09 90.12 22.54% QoQ % 8.54% 4.26% 10.00% 3.57% 4.13% 1.08% - Horiz. % 135.69% 125.01% 119.91% 109.01% 105.25% 101.08% 100.00%
EPS 3.27 2.09 -3.07 -3.76 -2.65 -2.49 -2.61 - QoQ % 56.46% 168.08% 18.35% -41.89% -6.43% 4.60% - Horiz. % -125.29% -80.08% 117.62% 144.06% 101.53% 95.40% 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 1.1600 1.1600 1.0900 1.0900 1.1100 1.1200 1.0600 6.19% QoQ % 0.00% 6.42% 0.00% -1.80% -0.89% 5.66% - Horiz. % 109.43% 109.43% 102.83% 102.83% 104.72% 105.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 122.28 112.66 108.06 98.24 94.85 91.09 90.34 22.34% QoQ % 8.54% 4.26% 10.00% 3.57% 4.13% 0.83% - Horiz. % 135.36% 124.71% 119.61% 108.74% 104.99% 100.83% 100.00%
EPS 3.27 2.09 -3.07 -3.76 -2.65 -2.49 -2.61 - QoQ % 56.46% 168.08% 18.35% -41.89% -6.43% 4.60% - Horiz. % -125.29% -80.08% 117.62% 144.06% 101.53% 95.40% 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 1.1600 1.1600 1.0900 1.0900 1.1100 1.1200 1.0626 6.02% QoQ % 0.00% 6.42% 0.00% -1.80% -0.89% 5.40% - Horiz. % 109.17% 109.17% 102.58% 102.58% 104.46% 105.40% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.6200 0.5700 0.5450 0.3100 0.3700 0.3300 0.3000 -
P/RPS 0.51 0.51 0.50 0.32 0.39 0.36 0.33 33.64% QoQ % 0.00% 2.00% 56.25% -17.95% 8.33% 9.09% - Horiz. % 154.55% 154.55% 151.52% 96.97% 118.18% 109.09% 100.00%
P/EPS 18.99 27.27 -17.74 -8.26 -13.98 -13.25 -11.51 - QoQ % -30.36% 253.72% -114.77% 40.92% -5.51% -15.12% - Horiz. % -164.99% -236.92% 154.13% 71.76% 121.46% 115.12% 100.00%
EY 5.27 3.67 -5.64 -12.11 -7.16 -7.55 -8.69 - QoQ % 43.60% 165.07% 53.43% -69.13% 5.17% 13.12% - Horiz. % -60.64% -42.23% 64.90% 139.36% 82.39% 86.88% 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 0.53 0.49 0.50 0.28 0.33 0.29 0.28 52.96% QoQ % 8.16% -2.00% 78.57% -15.15% 13.79% 3.57% - Horiz. % 189.29% 175.00% 178.57% 100.00% 117.86% 103.57% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 26/05/14 27/02/14 27/11/13 29/08/13 21/05/13 -
Price 0.6000 0.6100 0.5500 0.4500 0.3550 0.3400 0.3800 -
P/RPS 0.49 0.54 0.51 0.46 0.37 0.37 0.42 10.81% QoQ % -9.26% 5.88% 10.87% 24.32% 0.00% -11.90% - Horiz. % 116.67% 128.57% 121.43% 109.52% 88.10% 88.10% 100.00%
P/EPS 18.38 29.19 -17.90 -11.98 -13.41 -13.65 -14.58 - QoQ % -37.03% 263.07% -49.42% 10.66% 1.76% 6.38% - Horiz. % -126.06% -200.21% 122.77% 82.17% 91.98% 93.62% 100.00%
EY 5.44 3.43 -5.59 -8.34 -7.46 -7.32 -6.86 - QoQ % 58.60% 161.36% 32.97% -11.80% -1.91% -6.71% - Horiz. % -79.30% -50.00% 81.49% 121.57% 108.75% 106.71% 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 0.52 0.53 0.50 0.41 0.32 0.30 0.36 27.75% QoQ % -1.89% 6.00% 21.95% 28.13% 6.67% -16.67% - Horiz. % 144.44% 147.22% 138.89% 113.89% 88.89% 83.33% 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
HOOVER2nd-QTR02-14.pdf 
