Highlights

[HOOVER] YoY Annualized Quarter Result on 2007-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend QoQ -     -219.71%    YoY -     -407.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
Revenue 50,241 48,749 34,107 28,199 48,828 64,436 93,471 -8.20%
  YoY % 3.06% 42.93% 20.95% -42.25% -24.22% -31.06% -
  Horiz. % 53.75% 52.15% 36.49% 30.17% 52.24% 68.94% 100.00%
PBT 6,720 3,716 339 270 1,101 -2,416 3,902 7.78%
  YoY % 80.84% 996.17% 25.56% -75.48% 145.57% -161.92% -
  Horiz. % 172.22% 95.23% 8.69% 6.92% 28.22% -61.92% 100.00%
Tax -1,589 -1,233 -728 -445 -750 -966 -1,123 4.90%
  YoY % -28.87% -69.37% -63.60% 40.67% 22.36% 13.98% -
  Horiz. % 141.50% 109.80% 64.83% 39.63% 66.79% 86.02% 100.00%
NP 5,131 2,483 -389 -175 351 -3,382 2,779 8.82%
  YoY % 106.65% 738.30% -122.29% -149.86% 110.38% -221.70% -
  Horiz. % 184.63% 89.35% -14.00% -6.30% 12.63% -121.70% 100.00%
NP to SH 4,617 2,008 -890 -665 -131 -3,847 2,779 7.25%
  YoY % 129.93% 325.62% -33.83% -407.63% 96.59% -238.43% -
  Horiz. % 166.14% 72.26% -32.03% -23.93% -4.71% -138.43% 100.00%
Tax Rate 23.65 % 33.18 % 214.75 % 164.81 % 68.12 % - % 28.78 % -2.67%
  YoY % -28.72% -84.55% 30.30% 141.94% 0.00% 0.00% -
  Horiz. % 82.18% 115.29% 746.18% 572.65% 236.69% 0.00% 100.00%
Total Cost 45,110 46,266 34,496 28,374 48,477 67,818 90,692 -9.18%
  YoY % -2.50% 34.12% 21.58% -41.47% -28.52% -25.22% -
  Horiz. % 49.74% 51.01% 38.04% 31.29% 53.45% 74.78% 100.00%
Net Worth 38,808 34,000 32,000 33,249 33,487 33,192 55,500 -4.81%
  YoY % 14.14% 6.25% -3.76% -0.71% 0.89% -40.19% -
  Horiz. % 69.92% 61.26% 57.66% 59.91% 60.34% 59.81% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 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
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
Net Worth 38,808 34,000 32,000 33,249 33,487 33,192 55,500 -4.81%
  YoY % 14.14% 6.25% -3.76% -0.71% 0.89% -40.19% -
  Horiz. % 69.92% 61.26% 57.66% 59.91% 60.34% 59.81% 100.00%
NOSH 40,008 40,000 40,000 40,060 39,866 39,990 30,000 4.05%
  YoY % 0.02% 0.00% -0.15% 0.49% -0.31% 33.30% -
  Horiz. % 133.36% 133.33% 133.33% 133.53% 132.89% 133.30% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
NP Margin 10.21 % 5.09 % -1.14 % -0.62 % 0.72 % -5.25 % 2.97 % 18.55%
  YoY % 100.59% 546.49% -83.87% -186.11% 113.71% -276.77% -
  Horiz. % 343.77% 171.38% -38.38% -20.88% 24.24% -176.77% 100.00%
ROE 11.90 % 5.91 % -2.78 % -2.00 % -0.39 % -11.59 % 5.01 % 12.66%
  YoY % 101.35% 312.59% -39.00% -412.82% 96.64% -331.34% -
  Horiz. % 237.52% 117.96% -55.49% -39.92% -7.78% -231.34% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
RPS 125.58 121.87 85.27 70.39 122.48 161.13 311.57 -11.77%
  YoY % 3.04% 42.92% 21.14% -42.53% -23.99% -48.28% -
  Horiz. % 40.31% 39.11% 27.37% 22.59% 39.31% 51.72% 100.00%
EPS 11.54 5.02 -2.23 -1.66 -0.33 -9.62 6.95 7.24%
  YoY % 129.88% 325.11% -34.34% -403.03% 96.57% -238.42% -
  Horiz. % 166.04% 72.23% -32.09% -23.88% -4.75% -138.42% 100.00%
DPS 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. % - - - - - - -
NAPS 0.9700 0.8500 0.8000 0.8300 0.8400 0.8300 1.8500 -8.52%
  YoY % 14.12% 6.25% -3.61% -1.19% 1.20% -55.14% -
  Horiz. % 52.43% 45.95% 43.24% 44.86% 45.41% 44.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
RPS 125.60 121.87 85.27 70.50 122.07 161.09 233.68 -8.20%
  YoY % 3.06% 42.92% 20.95% -42.25% -24.22% -31.06% -
  Horiz. % 53.75% 52.15% 36.49% 30.17% 52.24% 68.94% 100.00%
EPS 11.54 5.02 -2.23 -1.66 -0.33 -9.62 6.95 7.24%
  YoY % 129.88% 325.11% -34.34% -403.03% 96.57% -238.42% -
  Horiz. % 166.04% 72.23% -32.09% -23.88% -4.75% -138.42% 100.00%
DPS 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. % - - - - - - -
NAPS 0.9702 0.8500 0.8000 0.8313 0.8372 0.8298 1.3875 -4.81%
  YoY % 14.14% 6.25% -3.77% -0.70% 0.89% -40.19% -
  Horiz. % 69.92% 61.26% 57.66% 59.91% 60.34% 59.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 31/03/03 -
Price 0.3000 0.4400 0.3000 0.6800 0.3700 0.4500 1.0900 -
P/RPS 0.24 0.36 0.35 0.97 0.30 0.28 0.35 -5.07%
  YoY % -33.33% 2.86% -63.92% 223.33% 7.14% -20.00% -
  Horiz. % 68.57% 102.86% 100.00% 277.14% 85.71% 80.00% 100.00%
P/EPS 2.60 8.76 -13.48 -40.96 -112.60 -4.68 11.77 -18.79%
  YoY % -70.32% 164.99% 67.09% 63.62% -2,305.98% -139.76% -
  Horiz. % 22.09% 74.43% -114.53% -348.00% -956.67% -39.76% 100.00%
EY 38.47 11.41 -7.42 -2.44 -0.89 -21.38 8.50 23.14%
  YoY % 237.16% 253.77% -204.10% -174.16% 95.84% -351.53% -
  Horiz. % 452.59% 134.24% -87.29% -28.71% -10.47% -251.53% 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 0.31 0.52 0.38 0.82 0.44 0.54 0.59 -8.49%
  YoY % -40.38% 36.84% -53.66% 86.36% -18.52% -8.47% -
  Horiz. % 52.54% 88.14% 64.41% 138.98% 74.58% 91.53% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
Date 26/08/10 28/08/09 28/08/08 28/08/07 30/08/06 29/08/05 28/05/03 -
Price 0.2300 0.4300 0.2100 0.4000 0.3700 0.7000 1.2400 -
P/RPS 0.18 0.35 0.25 0.57 0.30 0.43 0.40 -10.42%
  YoY % -48.57% 40.00% -56.14% 90.00% -30.23% 7.50% -
  Horiz. % 45.00% 87.50% 62.50% 142.50% 75.00% 107.50% 100.00%
P/EPS 1.99 8.57 -9.44 -24.10 -112.60 -7.28 13.39 -23.11%
  YoY % -76.78% 190.78% 60.83% 78.60% -1,446.70% -154.37% -
  Horiz. % 14.86% 64.00% -70.50% -179.99% -840.93% -54.37% 100.00%
EY 50.17 11.67 -10.60 -4.15 -0.89 -13.74 7.47 30.02%
  YoY % 329.91% 210.09% -155.42% -366.29% 93.52% -283.94% -
  Horiz. % 671.62% 156.22% -141.90% -55.56% -11.91% -183.94% 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 0.24 0.51 0.26 0.48 0.44 0.84 0.67 -13.20%
  YoY % -52.94% 96.15% -45.83% 9.09% -47.62% 25.37% -
  Horiz. % 35.82% 76.12% 38.81% 71.64% 65.67% 125.37% 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
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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