Highlights

[HOOVER] YoY Annual (Unaudited) Result on 2005-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 29-Aug-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 30-Jun-2005  [#4]
Profit Trend YoY -     90.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/08 30/06/07 30/06/06 30/06/05 31/03/02 31/03/01 31/03/00 CAGR
Revenue 34,107 28,199 48,828 64,436 108,547 82,635 106,827 -12.92%
  YoY % 20.95% -42.25% -24.22% -40.64% 31.36% -22.65% -
  Horiz. % 31.93% 26.40% 45.71% 60.32% 101.61% 77.35% 100.00%
PBT 339 270 1,101 -2,416 1,360 -481 -3,531 -
  YoY % 25.56% -75.48% 145.57% -277.65% 382.74% 86.38% -
  Horiz. % -9.60% -7.65% -31.18% 68.42% -38.52% 13.62% 100.00%
Tax -728 -445 -750 -966 -1,259 - - -
  YoY % -63.60% 40.67% 22.36% 23.27% 0.00% 0.00% -
  Horiz. % 57.82% 35.35% 59.57% 76.73% 100.00% - -
NP -389 -175 351 -3,382 101 - - -
  YoY % -122.29% -149.86% 110.38% -3,448.51% 0.00% 0.00% -
  Horiz. % -385.15% -173.27% 347.52% -3,348.51% 100.00% - -
NP to SH -890 -665 -131 -3,847 101 -1,558 -3,638 -15.68%
  YoY % -33.83% -407.63% 96.59% -3,908.91% 106.48% 57.17% -
  Horiz. % 24.46% 18.28% 3.60% 105.74% -2.78% 42.83% 100.00%
Tax Rate 214.75 % 164.81 % 68.12 % - % 92.57 % - % - % -
  YoY % 30.30% 141.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 231.99% 178.04% 73.59% 0.00% 100.00% - -
Total Cost 34,496 28,374 48,477 67,818 108,446 - - -
  YoY % 21.58% -41.47% -28.52% -37.46% 0.00% 0.00% -
  Horiz. % 31.81% 26.16% 44.70% 62.54% 100.00% - -
Net Worth 32,000 33,249 33,487 33,192 51,985 52,533 49,816 -5.22%
  YoY % -3.76% -0.71% 0.89% -36.15% -1.04% 5.45% -
  Horiz. % 64.24% 66.75% 67.22% 66.63% 104.35% 105.45% 100.00%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 32,000 33,249 33,487 33,192 51,985 52,533 49,816 -5.22%
  YoY % -3.76% -0.71% 0.89% -36.15% -1.04% 5.45% -
  Horiz. % 64.24% 66.75% 67.22% 66.63% 104.35% 105.45% 100.00%
NOSH 40,000 40,060 39,866 39,990 29,705 30,019 29,991 3.55%
  YoY % -0.15% 0.49% -0.31% 34.62% -1.04% 0.09% -
  Horiz. % 133.37% 133.57% 132.93% 133.34% 99.05% 100.09% 100.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -1.14 % -0.62 % 0.72 % -5.25 % 0.09 % - % - % -
  YoY % -83.87% -186.11% 113.71% -5,933.33% 0.00% 0.00% -
  Horiz. % -1,266.67% -688.89% 800.00% -5,833.33% 100.00% - -
ROE -2.78 % -2.00 % -0.39 % -11.59 % 0.19 % -2.97 % -7.30 % -11.04%
  YoY % -39.00% -412.82% 96.64% -6,200.00% 106.40% 59.32% -
  Horiz. % 38.08% 27.40% 5.34% 158.77% -2.60% 40.68% 100.00%
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 31/03/02 31/03/01 31/03/00 CAGR
RPS 85.27 70.39 122.48 161.13 365.41 275.27 356.19 -15.90%
  YoY % 21.14% -42.53% -23.99% -55.90% 32.75% -22.72% -
  Horiz. % 23.94% 19.76% 34.39% 45.24% 102.59% 77.28% 100.00%
EPS -2.23 -1.66 -0.33 -9.62 0.34 -5.19 -12.13 -18.55%
  YoY % -34.34% -403.03% 96.57% -2,929.41% 106.55% 57.21% -
  Horiz. % 18.38% 13.69% 2.72% 79.31% -2.80% 42.79% 100.00%
DPS 0.00 0.00 0.00 0.00 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8000 0.8300 0.8400 0.8300 1.7500 1.7500 1.6610 -8.47%
  YoY % -3.61% -1.19% 1.20% -52.57% 0.00% 5.36% -
  Horiz. % 48.16% 49.97% 50.57% 49.97% 105.36% 105.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/08 30/06/07 30/06/06 30/06/05 31/03/02 31/03/01 31/03/00 CAGR
RPS 85.27 70.50 122.07 161.09 271.37 206.59 267.07 -12.92%
  YoY % 20.95% -42.25% -24.22% -40.64% 31.36% -22.65% -
  Horiz. % 31.93% 26.40% 45.71% 60.32% 101.61% 77.35% 100.00%
EPS -2.23 -1.66 -0.33 -9.62 0.25 -3.90 -9.09 -15.65%
  YoY % -34.34% -403.03% 96.57% -3,948.00% 106.41% 57.10% -
  Horiz. % 24.53% 18.26% 3.63% 105.83% -2.75% 42.90% 100.00%
DPS 0.00 0.00 0.00 0.00 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8000 0.8313 0.8372 0.8298 1.2996 1.3133 1.2454 -5.22%
  YoY % -3.77% -0.70% 0.89% -36.15% -1.04% 5.45% -
  Horiz. % 64.24% 66.75% 67.22% 66.63% 104.35% 105.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 31/03/02 31/03/01 31/03/00 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 29/03/02 30/03/01 31/03/00 -
Price 0.3000 0.6800 0.3700 0.4500 1.9000 0.8000 3.0400 -
P/RPS 0.35 0.97 0.30 0.28 0.52 0.29 0.85 -10.19%
  YoY % -63.92% 223.33% 7.14% -46.15% 79.31% -65.88% -
  Horiz. % 41.18% 114.12% 35.29% 32.94% 61.18% 34.12% 100.00%
P/EPS -13.48 -40.96 -112.60 -4.68 558.82 -15.41 -25.06 -7.24%
  YoY % 67.09% 63.62% -2,305.98% -100.84% 3,726.35% 38.51% -
  Horiz. % 53.79% 163.45% 449.32% 18.68% -2,229.93% 61.49% 100.00%
EY -7.42 -2.44 -0.89 -21.38 0.18 -6.49 -3.99 7.81%
  YoY % -204.10% -174.16% 95.84% -11,977.78% 102.77% -62.66% -
  Horiz. % 185.96% 61.15% 22.31% 535.84% -4.51% 162.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.82 0.44 0.54 1.09 0.46 1.83 -17.34%
  YoY % -53.66% 86.36% -18.52% -50.46% 136.96% -74.86% -
  Horiz. % 20.77% 44.81% 24.04% 29.51% 59.56% 25.14% 100.00%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 31/03/02 31/03/01 31/03/00 CAGR
Date 28/08/08 28/08/07 30/08/06 29/08/05 31/05/02 18/06/01 31/05/00 -
Price 0.2100 0.4000 0.3700 0.7000 1.6900 0.8500 3.8000 -
P/RPS 0.25 0.57 0.30 0.43 0.46 0.31 1.07 -16.15%
  YoY % -56.14% 90.00% -30.23% -6.52% 48.39% -71.03% -
  Horiz. % 23.36% 53.27% 28.04% 40.19% 42.99% 28.97% 100.00%
P/EPS -9.44 -24.10 -112.60 -7.28 497.06 -16.38 -31.33 -13.53%
  YoY % 60.83% 78.60% -1,446.70% -101.46% 3,134.55% 47.72% -
  Horiz. % 30.13% 76.92% 359.40% 23.24% -1,586.53% 52.28% 100.00%
EY -10.60 -4.15 -0.89 -13.74 0.20 -6.11 -3.19 15.66%
  YoY % -155.42% -366.29% 93.52% -6,970.00% 103.27% -91.54% -
  Horiz. % 332.29% 130.09% 27.90% 430.72% -6.27% 191.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.48 0.44 0.84 0.97 0.49 2.29 -23.17%
  YoY % -45.83% 9.09% -47.62% -13.40% 97.96% -78.60% -
  Horiz. % 11.35% 20.96% 19.21% 36.68% 42.36% 21.40% 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
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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