Highlights

[HOOVER] QoQ TTM Result on 2013-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 21-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -4.19%    YoY -     -153.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 39,294 37,938 36,435 36,135 35,476 35,973 38,473 1.41%
  QoQ % 3.57% 4.13% 0.83% 1.86% -1.38% -6.50% -
  Horiz. % 102.13% 98.61% 94.70% 93.92% 92.21% 93.50% 100.00%
PBT -1,135 -507 -413 37 91 781 1,694 -
  QoQ % -123.87% -22.76% -1,216.22% -59.34% -88.35% -53.90% -
  Horiz. % -67.00% -29.93% -24.38% 2.18% 5.37% 46.10% 100.00%
Tax -299 -357 -373 -612 -583 -702 -799 -47.98%
  QoQ % 16.25% 4.29% 39.05% -4.97% 16.95% 12.14% -
  Horiz. % 37.42% 44.68% 46.68% 76.60% 72.97% 87.86% 100.00%
NP -1,434 -864 -786 -575 -492 79 895 -
  QoQ % -65.97% -9.92% -36.70% -16.87% -722.78% -91.17% -
  Horiz. % -160.22% -96.54% -87.82% -64.25% -54.97% 8.83% 100.00%
NP to SH -1,502 -1,059 -996 -1,045 -1,003 -621 214 -
  QoQ % -41.83% -6.33% 4.69% -4.19% -61.51% -390.19% -
  Horiz. % -701.87% -494.86% -465.42% -488.32% -468.69% -290.19% 100.00%
Tax Rate - % - % - % 1,654.05 % 640.66 % 89.88 % 47.17 % -
  QoQ % 0.00% 0.00% 0.00% 158.18% 612.79% 90.54% -
  Horiz. % 0.00% 0.00% 0.00% 3,506.57% 1,358.19% 190.54% 100.00%
Total Cost 40,728 38,802 37,221 36,710 35,968 35,894 37,578 5.50%
  QoQ % 4.96% 4.25% 1.39% 2.06% 0.21% -4.48% -
  Horiz. % 108.38% 103.26% 99.05% 97.69% 95.72% 95.52% 100.00%
Net Worth 43,600 44,400 44,800 42,503 42,800 43,200 43,600 -
  QoQ % -1.80% -0.89% 5.40% -0.69% -0.93% -0.92% -
  Horiz. % 100.00% 101.83% 102.75% 97.49% 98.17% 99.08% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 43,600 44,400 44,800 42,503 42,800 43,200 43,600 -
  QoQ % -1.80% -0.89% 5.40% -0.69% -0.93% -0.92% -
  Horiz. % 100.00% 101.83% 102.75% 97.49% 98.17% 99.08% 100.00%
NOSH 40,000 40,000 40,000 40,098 40,000 40,000 40,000 -
  QoQ % 0.00% 0.00% -0.24% 0.25% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.25% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -3.65 % -2.28 % -2.16 % -1.59 % -1.39 % 0.22 % 2.33 % -
  QoQ % -60.09% -5.56% -35.85% -14.39% -731.82% -90.56% -
  Horiz. % -156.65% -97.85% -92.70% -68.24% -59.66% 9.44% 100.00%
ROE -3.44 % -2.39 % -2.22 % -2.46 % -2.34 % -1.44 % 0.49 % -
  QoQ % -43.93% -7.66% 9.76% -5.13% -62.50% -393.88% -
  Horiz. % -702.04% -487.76% -453.06% -502.04% -477.55% -293.88% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 98.24 94.85 91.09 90.12 88.69 89.93 96.18 1.42%
  QoQ % 3.57% 4.13% 1.08% 1.61% -1.38% -6.50% -
  Horiz. % 102.14% 98.62% 94.71% 93.70% 92.21% 93.50% 100.00%
EPS -3.76 -2.65 -2.49 -2.61 -2.51 -1.55 0.54 -
  QoQ % -41.89% -6.43% 4.60% -3.98% -61.94% -387.04% -
  Horiz. % -696.30% -490.74% -461.11% -483.33% -464.81% -287.04% 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 1.0900 1.1100 1.1200 1.0600 1.0700 1.0800 1.0900 -
  QoQ % -1.80% -0.89% 5.66% -0.93% -0.93% -0.92% -
  Horiz. % 100.00% 101.83% 102.75% 97.25% 98.17% 99.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 98.24 94.85 91.09 90.34 88.69 89.93 96.18 1.42%
  QoQ % 3.57% 4.13% 0.83% 1.86% -1.38% -6.50% -
  Horiz. % 102.14% 98.62% 94.71% 93.93% 92.21% 93.50% 100.00%
EPS -3.76 -2.65 -2.49 -2.61 -2.51 -1.55 0.54 -
  QoQ % -41.89% -6.43% 4.60% -3.98% -61.94% -387.04% -
  Horiz. % -696.30% -490.74% -461.11% -483.33% -464.81% -287.04% 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 1.0900 1.1100 1.1200 1.0626 1.0700 1.0800 1.0900 -
  QoQ % -1.80% -0.89% 5.40% -0.69% -0.93% -0.92% -
  Horiz. % 100.00% 101.83% 102.75% 97.49% 98.17% 99.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.3100 0.3700 0.3300 0.3000 0.2700 0.2800 0.2600 -
P/RPS 0.32 0.39 0.36 0.33 0.30 0.31 0.27 11.96%
  QoQ % -17.95% 8.33% 9.09% 10.00% -3.23% 14.81% -
  Horiz. % 118.52% 144.44% 133.33% 122.22% 111.11% 114.81% 100.00%
P/EPS -8.26 -13.98 -13.25 -11.51 -10.77 -18.04 48.60 -
  QoQ % 40.92% -5.51% -15.12% -6.87% 40.30% -137.12% -
  Horiz. % -17.00% -28.77% -27.26% -23.68% -22.16% -37.12% 100.00%
EY -12.11 -7.16 -7.55 -8.69 -9.29 -5.54 2.06 -
  QoQ % -69.13% 5.17% 13.12% 6.46% -67.69% -368.93% -
  Horiz. % -587.86% -347.57% -366.50% -421.84% -450.97% -268.93% 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 0.28 0.33 0.29 0.28 0.25 0.26 0.24 10.79%
  QoQ % -15.15% 13.79% 3.57% 12.00% -3.85% 8.33% -
  Horiz. % 116.67% 137.50% 120.83% 116.67% 104.17% 108.33% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 29/08/13 21/05/13 25/02/13 30/11/12 29/08/12 -
Price 0.4500 0.3550 0.3400 0.3800 0.2700 0.2800 0.2600 -
P/RPS 0.46 0.37 0.37 0.42 0.30 0.31 0.27 42.51%
  QoQ % 24.32% 0.00% -11.90% 40.00% -3.23% 14.81% -
  Horiz. % 170.37% 137.04% 137.04% 155.56% 111.11% 114.81% 100.00%
P/EPS -11.98 -13.41 -13.65 -14.58 -10.77 -18.04 48.60 -
  QoQ % 10.66% 1.76% 6.38% -35.38% 40.30% -137.12% -
  Horiz. % -24.65% -27.59% -28.09% -30.00% -22.16% -37.12% 100.00%
EY -8.34 -7.46 -7.32 -6.86 -9.29 -5.54 2.06 -
  QoQ % -11.80% -1.91% -6.71% 26.16% -67.69% -368.93% -
  Horiz. % -404.85% -362.14% -355.34% -333.01% -450.97% -268.93% 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 0.41 0.32 0.30 0.36 0.25 0.26 0.24 42.77%
  QoQ % 28.13% 6.67% -16.67% 44.00% -3.85% 8.33% -
  Horiz. % 170.83% 133.33% 125.00% 150.00% 104.17% 108.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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