Highlights

[HOOVER] YoY Annualized Quarter Result on 2009-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 13-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     -101.20%    YoY -     98.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 34,524 44,524 32,180 34,276 45,540 25,512 35,132 -0.29%
  YoY % -22.46% 38.36% -6.12% -24.73% 78.50% -27.38% -
  Horiz. % 98.27% 126.73% 91.60% 97.56% 129.63% 72.62% 100.00%
PBT -408 3,244 1,708 140 -672 -680 -608 -6.43%
  YoY % -112.58% 89.93% 1,120.00% 120.83% 1.18% -11.84% -
  Horiz. % 67.11% -533.55% -280.92% -23.03% 110.53% 111.84% 100.00%
Tax -576 -964 -900 -104 -792 -480 -724 -3.74%
  YoY % 40.25% -7.11% -765.38% 86.87% -65.00% 33.70% -
  Horiz. % 79.56% 133.15% 124.31% 14.36% 109.39% 66.30% 100.00%
NP -984 2,280 808 36 -1,464 -1,160 -1,332 -4.92%
  YoY % -143.16% 182.18% 2,144.44% 102.46% -26.21% 12.91% -
  Horiz. % 73.87% -171.17% -60.66% -2.70% 109.91% 87.09% 100.00%
NP to SH -1,480 1,860 32 -24 -2,172 -1,692 -2,152 -6.04%
  YoY % -179.57% 5,712.50% 233.33% 98.90% -28.37% 21.38% -
  Horiz. % 68.77% -86.43% -1.49% 1.12% 100.93% 78.62% 100.00%
Tax Rate - % 29.72 % 52.69 % 74.29 % - % - % - % -
  YoY % 0.00% -43.59% -29.08% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.01% 70.92% 100.00% - - -
Total Cost 35,508 42,244 31,372 34,240 47,004 26,672 36,464 -0.44%
  YoY % -15.95% 34.66% -8.38% -27.16% 76.23% -26.85% -
  Horiz. % 97.38% 115.85% 86.04% 93.90% 128.91% 73.15% 100.00%
Net Worth 43,200 41,288 38,800 25,199 31,541 32,722 33,077 4.55%
  YoY % 4.63% 6.41% 53.97% -20.11% -3.61% -1.07% -
  Horiz. % 130.60% 124.83% 117.30% 76.19% 95.36% 98.93% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 43,200 41,288 38,800 25,199 31,541 32,722 33,077 4.55%
  YoY % 4.63% 6.41% 53.97% -20.11% -3.61% -1.07% -
  Horiz. % 130.60% 124.83% 117.30% 76.19% 95.36% 98.93% 100.00%
NOSH 40,000 40,086 40,000 30,000 39,926 39,905 39,851 0.06%
  YoY % -0.22% 0.22% 33.33% -24.86% 0.05% 0.14% -
  Horiz. % 100.37% 100.59% 100.37% 75.28% 100.19% 100.14% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.85 % 5.12 % 2.51 % 0.11 % -3.21 % -4.55 % -3.79 % -4.64%
  YoY % -155.66% 103.98% 2,181.82% 103.43% 29.45% -20.05% -
  Horiz. % 75.20% -135.09% -66.23% -2.90% 84.70% 120.05% 100.00%
ROE -3.43 % 4.50 % 0.08 % -0.10 % -6.89 % -5.17 % -6.51 % -10.12%
  YoY % -176.22% 5,525.00% 180.00% 98.55% -33.27% 20.58% -
  Horiz. % 52.69% -69.12% -1.23% 1.54% 105.84% 79.42% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 86.31 111.07 80.45 114.25 114.06 63.93 88.16 -0.35%
  YoY % -22.29% 38.06% -29.58% 0.17% 78.41% -27.48% -
  Horiz. % 97.90% 125.99% 91.25% 129.59% 129.38% 72.52% 100.00%
EPS -3.72 4.64 0.08 -0.08 -5.44 -4.24 -5.40 -6.02%
  YoY % -180.17% 5,700.00% 200.00% 98.53% -28.30% 21.48% -
  Horiz. % 68.89% -85.93% -1.48% 1.48% 100.74% 78.52% 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 1.0800 1.0300 0.9700 0.8400 0.7900 0.8200 0.8300 4.48%
  YoY % 4.85% 6.19% 15.48% 6.33% -3.66% -1.20% -
  Horiz. % 130.12% 124.10% 116.87% 101.20% 95.18% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 86.31 111.31 80.45 85.69 113.85 63.78 87.83 -0.29%
  YoY % -22.46% 38.36% -6.12% -24.73% 78.50% -27.38% -
  Horiz. % 98.27% 126.73% 91.60% 97.56% 129.63% 72.62% 100.00%
EPS -3.72 4.65 0.08 -0.06 -5.43 -4.23 -5.38 -5.96%
  YoY % -180.00% 5,712.50% 233.33% 98.90% -28.37% 21.38% -
  Horiz. % 69.14% -86.43% -1.49% 1.12% 100.93% 78.62% 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 1.0800 1.0322 0.9700 0.6300 0.7885 0.8181 0.8269 4.55%
  YoY % 4.63% 6.41% 53.97% -20.10% -3.62% -1.06% -
  Horiz. % 130.61% 124.83% 117.31% 76.19% 95.36% 98.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.2800 0.2700 0.3500 0.4300 0.1200 0.3800 0.5000 -
P/RPS 0.32 0.24 0.44 0.38 0.11 0.59 0.57 -9.17%
  YoY % 33.33% -45.45% 15.79% 245.45% -81.36% 3.51% -
  Horiz. % 56.14% 42.11% 77.19% 66.67% 19.30% 103.51% 100.00%
P/EPS -7.57 5.82 437.50 -537.50 -2.21 -8.96 -9.26 -3.30%
  YoY % -230.07% -98.67% 181.40% -24,221.27% 75.33% 3.24% -
  Horiz. % 81.75% -62.85% -4,724.62% 5,804.54% 23.87% 96.76% 100.00%
EY -13.21 17.19 0.23 -0.19 -45.33 -11.16 -10.80 3.41%
  YoY % -176.85% 7,373.91% 221.05% 99.58% -306.18% -3.33% -
  Horiz. % 122.31% -159.17% -2.13% 1.76% 419.72% 103.33% 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 0.26 0.36 0.51 0.15 0.46 0.60 -13.00%
  YoY % 0.00% -27.78% -29.41% 240.00% -67.39% -23.33% -
  Horiz. % 43.33% 43.33% 60.00% 85.00% 25.00% 76.67% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 22/11/11 23/11/10 13/11/09 19/11/08 26/11/07 27/11/06 -
Price 0.2800 0.3900 0.2100 0.3000 0.1500 0.3200 0.3800 -
P/RPS 0.32 0.35 0.26 0.26 0.13 0.50 0.43 -4.80%
  YoY % -8.57% 34.62% 0.00% 100.00% -74.00% 16.28% -
  Horiz. % 74.42% 81.40% 60.47% 60.47% 30.23% 116.28% 100.00%
P/EPS -7.57 8.41 262.50 -375.00 -2.76 -7.55 -7.04 1.22%
  YoY % -190.01% -96.80% 170.00% -13,486.96% 63.44% -7.24% -
  Horiz. % 107.53% -119.46% -3,728.69% 5,326.70% 39.20% 107.24% 100.00%
EY -13.21 11.90 0.38 -0.27 -36.27 -13.25 -14.21 -1.21%
  YoY % -211.01% 3,031.58% 240.74% 99.26% -173.74% 6.76% -
  Horiz. % 92.96% -83.74% -2.67% 1.90% 255.24% 93.24% 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 0.38 0.22 0.36 0.19 0.39 0.46 -9.06%
  YoY % -31.58% 72.73% -38.89% 89.47% -51.28% -15.22% -
  Horiz. % 56.52% 82.61% 47.83% 78.26% 41.30% 84.78% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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