Highlights

[HOOVER] YoY Annualized Quarter Result on 2010-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     -11.98%    YoY -     129.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 36,435 38,473 42,137 50,241 48,749 34,107 28,199 4.36%
  YoY % -5.30% -8.70% -16.13% 3.06% 42.93% 20.95% -
  Horiz. % 129.21% 136.43% 149.43% 178.17% 172.87% 120.95% 100.00%
PBT -413 1,694 2,963 6,720 3,716 339 270 -
  YoY % -124.38% -42.83% -55.91% 80.84% 996.17% 25.56% -
  Horiz. % -152.96% 627.41% 1,097.41% 2,488.89% 1,376.30% 125.56% 100.00%
Tax -373 -799 -424 -1,589 -1,233 -728 -445 -2.90%
  YoY % 53.32% -88.44% 73.32% -28.87% -69.37% -63.60% -
  Horiz. % 83.82% 179.55% 95.28% 357.08% 277.08% 163.60% 100.00%
NP -786 895 2,539 5,131 2,483 -389 -175 28.42%
  YoY % -187.82% -64.75% -50.52% 106.65% 738.30% -122.29% -
  Horiz. % 449.14% -511.43% -1,450.86% -2,932.00% -1,418.86% 222.29% 100.00%
NP to SH -996 214 1,830 4,617 2,008 -890 -665 6.96%
  YoY % -565.42% -88.31% -60.36% 129.93% 325.62% -33.83% -
  Horiz. % 149.77% -32.18% -275.19% -694.29% -301.95% 133.83% 100.00%
Tax Rate - % 47.17 % 14.31 % 23.65 % 33.18 % 214.75 % 164.81 % -
  YoY % 0.00% 229.63% -39.49% -28.72% -84.55% 30.30% -
  Horiz. % 0.00% 28.62% 8.68% 14.35% 20.13% 130.30% 100.00%
Total Cost 37,221 37,578 39,598 45,110 46,266 34,496 28,374 4.62%
  YoY % -0.95% -5.10% -12.22% -2.50% 34.12% 21.58% -
  Horiz. % 131.18% 132.44% 139.56% 158.98% 163.06% 121.58% 100.00%
Net Worth 44,800 43,196 40,755 38,808 34,000 32,000 33,249 5.09%
  YoY % 3.71% 5.99% 5.02% 14.14% 6.25% -3.76% -
  Horiz. % 134.74% 129.91% 122.57% 116.72% 102.26% 96.24% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 44,800 43,196 40,755 38,808 34,000 32,000 33,249 5.09%
  YoY % 3.71% 5.99% 5.02% 14.14% 6.25% -3.76% -
  Horiz. % 134.74% 129.91% 122.57% 116.72% 102.26% 96.24% 100.00%
NOSH 40,000 40,000 39,956 40,008 40,000 40,000 40,060 -0.03%
  YoY % 0.00% 0.11% -0.13% 0.02% 0.00% -0.15% -
  Horiz. % 99.85% 99.85% 99.74% 99.87% 99.85% 99.85% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -2.16 % 2.33 % 6.03 % 10.21 % 5.09 % -1.14 % -0.62 % 23.10%
  YoY % -192.70% -61.36% -40.94% 100.59% 546.49% -83.87% -
  Horiz. % 348.39% -375.81% -972.58% -1,646.77% -820.97% 183.87% 100.00%
ROE -2.22 % 0.50 % 4.49 % 11.90 % 5.91 % -2.78 % -2.00 % 1.75%
  YoY % -544.00% -88.86% -62.27% 101.35% 312.59% -39.00% -
  Horiz. % 111.00% -25.00% -224.50% -595.00% -295.50% 139.00% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 91.09 97.08 105.46 125.58 121.87 85.27 70.39 4.39%
  YoY % -6.17% -7.95% -16.02% 3.04% 42.92% 21.14% -
  Horiz. % 129.41% 137.92% 149.82% 178.41% 173.14% 121.14% 100.00%
EPS -2.49 0.54 4.58 11.54 5.02 -2.23 -1.66 6.98%
  YoY % -561.11% -88.21% -60.31% 129.88% 325.11% -34.34% -
  Horiz. % 150.00% -32.53% -275.90% -695.18% -302.41% 134.34% 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 1.1200 1.0900 1.0200 0.9700 0.8500 0.8000 0.8300 5.12%
  YoY % 2.75% 6.86% 5.15% 14.12% 6.25% -3.61% -
  Horiz. % 134.94% 131.33% 122.89% 116.87% 102.41% 96.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 91.09 97.08 105.34 125.60 121.87 85.27 70.50 4.36%
  YoY % -6.17% -7.84% -16.13% 3.06% 42.92% 20.95% -
  Horiz. % 129.21% 137.70% 149.42% 178.16% 172.87% 120.95% 100.00%
EPS -2.49 0.54 4.58 11.54 5.02 -2.23 -1.66 6.98%
  YoY % -561.11% -88.21% -60.31% 129.88% 325.11% -34.34% -
  Horiz. % 150.00% -32.53% -275.90% -695.18% -302.41% 134.34% 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 1.1200 1.0900 1.0189 0.9702 0.8500 0.8000 0.8313 5.09%
  YoY % 2.75% 6.98% 5.02% 14.14% 6.25% -3.77% -
  Horiz. % 134.73% 131.12% 122.57% 116.71% 102.25% 96.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.3300 0.2600 0.3000 0.3000 0.4400 0.3000 0.6800 -
P/RPS 0.36 0.27 0.28 0.24 0.36 0.35 0.97 -15.21%
  YoY % 33.33% -3.57% 16.67% -33.33% 2.86% -63.92% -
  Horiz. % 37.11% 27.84% 28.87% 24.74% 37.11% 36.08% 100.00%
P/EPS -13.25 48.15 6.55 2.60 8.76 -13.48 -40.96 -17.13%
  YoY % -127.52% 635.11% 151.92% -70.32% 164.99% 67.09% -
  Horiz. % 32.35% -117.55% -15.99% -6.35% -21.39% 32.91% 100.00%
EY -7.55 2.08 15.27 38.47 11.41 -7.42 -2.44 20.69%
  YoY % -462.98% -86.38% -60.31% 237.16% 253.77% -204.10% -
  Horiz. % 309.43% -85.25% -625.82% -1,576.64% -467.62% 304.10% 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 0.29 0.24 0.29 0.31 0.52 0.38 0.82 -15.89%
  YoY % 20.83% -17.24% -6.45% -40.38% 36.84% -53.66% -
  Horiz. % 35.37% 29.27% 35.37% 37.80% 63.41% 46.34% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 26/08/11 26/08/10 28/08/09 28/08/08 28/08/07 -
Price 0.3400 0.2600 0.2850 0.2300 0.4300 0.2100 0.4000 -
P/RPS 0.37 0.27 0.27 0.18 0.35 0.25 0.57 -6.94%
  YoY % 37.04% 0.00% 50.00% -48.57% 40.00% -56.14% -
  Horiz. % 64.91% 47.37% 47.37% 31.58% 61.40% 43.86% 100.00%
P/EPS -13.65 48.15 6.22 1.99 8.57 -9.44 -24.10 -9.03%
  YoY % -128.35% 674.12% 212.56% -76.78% 190.78% 60.83% -
  Horiz. % 56.64% -199.79% -25.81% -8.26% -35.56% 39.17% 100.00%
EY -7.32 2.08 16.07 50.17 11.67 -10.60 -4.15 9.91%
  YoY % -451.92% -87.06% -67.97% 329.91% 210.09% -155.42% -
  Horiz. % 176.39% -50.12% -387.23% -1,208.92% -281.20% 255.42% 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 0.30 0.24 0.28 0.24 0.51 0.26 0.48 -7.53%
  YoY % 25.00% -14.29% 16.67% -52.94% 96.15% -45.83% -
  Horiz. % 62.50% 50.00% 58.33% 50.00% 106.25% 54.17% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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