[HOOVER] YoY Annualized Quarter Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 52,161 54,019 63,539 66,978 45,062 36,435 38,473 5.20% YoY % -3.44% -14.98% -5.13% 48.64% 23.68% -5.30% - Horiz. % 135.58% 140.41% 165.15% 174.09% 117.13% 94.70% 100.00%
PBT -1,194 2,250 722 2,882 1,872 -413 1,694 - YoY % -153.07% 211.63% -74.95% 53.95% 553.27% -124.38% - Horiz. % -70.48% 132.82% 42.62% 170.13% 110.51% -24.38% 100.00%
Tax -359 -995 -997 -915 -454 -373 -799 -12.48% YoY % 63.92% 0.20% -8.96% -101.54% -21.72% 53.32% - Horiz. % 44.93% 124.53% 124.78% 114.52% 56.82% 46.68% 100.00%
NP -1,553 1,255 -275 1,967 1,418 -786 895 - YoY % -223.75% 556.36% -113.98% 38.72% 280.41% -187.82% - Horiz. % -173.52% 140.22% -30.73% 219.78% 158.44% -87.82% 100.00%
NP to SH -1,789 405 -1,150 1,022 836 -996 214 - YoY % -541.73% 135.22% -212.52% 22.25% 183.94% -565.42% - Horiz. % -835.98% 189.25% -537.38% 477.57% 390.65% -465.42% 100.00%
Tax Rate - % 44.22 % 138.09 % 31.75 % 24.25 % - % 47.17 % - YoY % 0.00% -67.98% 334.93% 30.93% 0.00% 0.00% - Horiz. % 0.00% 93.75% 292.75% 67.31% 51.41% 0.00% 100.00%
Total Cost 53,714 52,764 63,814 65,011 43,644 37,221 37,578 6.13% YoY % 1.80% -17.32% -1.84% 48.96% 17.26% -0.95% - Horiz. % 142.94% 140.41% 169.82% 173.00% 116.14% 99.05% 100.00%
Net Worth 46,399 48,000 47,600 48,704 46,399 44,800 43,196 1.20% YoY % -3.33% 0.84% -2.27% 4.97% 3.57% 3.71% - Horiz. % 107.42% 111.12% 110.19% 112.75% 107.42% 103.71% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 46,399 48,000 47,600 48,704 46,399 44,800 43,196 1.20% YoY % -3.33% 0.84% -2.27% 4.97% 3.57% 3.71% - Horiz. % 107.42% 111.12% 110.19% 112.75% 107.42% 103.71% 100.00%
NOSH 40,000 40,000 40,000 39,921 40,000 40,000 40,000 - YoY % 0.00% 0.00% 0.20% -0.20% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 99.80% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -2.98 % 2.32 % -0.43 % 2.94 % 3.15 % -2.16 % 2.33 % - YoY % -228.45% 639.53% -114.63% -6.67% 245.83% -192.70% - Horiz. % -127.90% 99.57% -18.45% 126.18% 135.19% -92.70% 100.00%
ROE -3.86 % 0.84 % -2.42 % 2.10 % 1.80 % -2.22 % 0.50 % - YoY % -559.52% 134.71% -215.24% 16.67% 181.08% -544.00% - Horiz. % -772.00% 168.00% -484.00% 420.00% 360.00% -444.00% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 130.40 135.05 158.85 167.77 112.66 91.09 97.08 5.04% YoY % -3.44% -14.98% -5.32% 48.92% 23.68% -6.17% - Horiz. % 134.32% 139.11% 163.63% 172.82% 116.05% 93.83% 100.00%
EPS -4.47 1.01 -2.88 2.56 2.09 -2.49 0.54 - YoY % -542.57% 135.07% -212.50% 22.49% 183.94% -561.11% - Horiz. % -827.78% 187.04% -533.33% 474.07% 387.04% -461.11% 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 1.1600 1.2000 1.1900 1.2200 1.1600 1.1200 1.0900 1.04% YoY % -3.33% 0.84% -2.46% 5.17% 3.57% 2.75% - Horiz. % 106.42% 110.09% 109.17% 111.93% 106.42% 102.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 130.40 135.05 158.85 167.45 112.66 91.09 97.08 5.04% YoY % -3.44% -14.98% -5.14% 48.63% 23.68% -6.17% - Horiz. % 134.32% 139.11% 163.63% 172.49% 116.05% 93.83% 100.00%
EPS -4.47 1.01 -2.88 2.56 2.09 -2.49 0.54 - YoY % -542.57% 135.07% -212.50% 22.49% 183.94% -561.11% - Horiz. % -827.78% 187.04% -533.33% 474.07% 387.04% -461.11% 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 1.1600 1.2000 1.1900 1.2176 1.1600 1.1200 1.0900 1.04% YoY % -3.33% 0.84% -2.27% 4.97% 3.57% 2.75% - Horiz. % 106.42% 110.09% 109.17% 111.71% 106.42% 102.75% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.6050 0.4400 0.4400 0.5450 0.5700 0.3300 0.2600 -
P/RPS 0.46 0.33 0.28 0.32 0.51 0.36 0.27 9.28% YoY % 39.39% 17.86% -12.50% -37.25% 41.67% 33.33% - Horiz. % 170.37% 122.22% 103.70% 118.52% 188.89% 133.33% 100.00%
P/EPS -13.53 43.46 -15.30 21.29 27.27 -13.25 48.15 - YoY % -131.13% 384.05% -171.86% -21.93% 305.81% -127.52% - Horiz. % -28.10% 90.26% -31.78% 44.22% 56.64% -27.52% 100.00%
EY -7.39 2.30 -6.53 4.70 3.67 -7.55 2.08 - YoY % -421.30% 135.22% -238.94% 28.07% 148.61% -462.98% - Horiz. % -355.29% 110.58% -313.94% 225.96% 176.44% -362.98% 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 0.52 0.37 0.37 0.45 0.49 0.29 0.24 13.75% YoY % 40.54% 0.00% -17.78% -8.16% 68.97% 20.83% - Horiz. % 216.67% 154.17% 154.17% 187.50% 204.17% 120.83% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 29/08/16 28/08/15 28/08/14 29/08/13 29/08/12 -
Price 0.6200 0.4950 0.4500 0.5100 0.6100 0.3400 0.2600 -
P/RPS 0.48 0.37 0.28 0.30 0.54 0.37 0.27 10.06% YoY % 29.73% 32.14% -6.67% -44.44% 45.95% 37.04% - Horiz. % 177.78% 137.04% 103.70% 111.11% 200.00% 137.04% 100.00%
P/EPS -13.86 48.89 -15.65 19.92 29.19 -13.65 48.15 - YoY % -128.35% 412.40% -178.56% -31.76% 313.85% -128.35% - Horiz. % -28.79% 101.54% -32.50% 41.37% 60.62% -28.35% 100.00%
EY -7.21 2.05 -6.39 5.02 3.43 -7.32 2.08 - YoY % -451.71% 132.08% -227.29% 46.36% 146.86% -451.92% - Horiz. % -346.63% 98.56% -307.21% 241.35% 164.90% -351.92% 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 0.53 0.41 0.38 0.42 0.53 0.30 0.24 14.11% YoY % 29.27% 7.89% -9.52% -20.75% 76.67% 25.00% - Horiz. % 220.83% 170.83% 158.33% 175.00% 220.83% 125.00% 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
HOOVER-QTR4-15.pdf 
