[HOOVER] YoY Annualized Quarter Result on 2011-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 59,198 40,026 34,308 40,302 33,188 55,462 51,700 2.28% YoY % 47.90% 16.67% -14.87% 21.44% -40.16% 7.28% - Horiz. % 114.50% 77.42% 66.36% 77.95% 64.19% 107.28% 100.00%
PBT 1,078 -2,226 -782 2,424 2,068 9,084 3,670 -18.46% YoY % 148.43% -184.65% -132.26% 17.21% -77.23% 147.52% - Horiz. % 29.37% -60.65% -21.31% 66.05% 56.35% 247.52% 100.00%
Tax -830 -288 -436 -868 -1,044 -2,014 -1,180 -5.69% YoY % -188.19% 33.94% 49.77% 16.86% 48.16% -70.68% - Horiz. % 70.34% 24.41% 36.95% 73.56% 88.47% 170.68% 100.00%
NP 248 -2,514 -1,218 1,556 1,024 7,070 2,490 -31.90% YoY % 109.86% -106.40% -178.28% 51.95% -85.52% 183.94% - Horiz. % 9.96% -100.96% -48.92% 62.49% 41.12% 283.94% 100.00%
NP to SH -432 -2,600 -1,588 846 140 6,558 1,838 - YoY % 83.38% -63.73% -287.71% 504.29% -97.87% 256.80% - Horiz. % -23.50% -141.46% -86.40% 46.03% 7.62% 356.80% 100.00%
Tax Rate 76.99 % - % - % 35.81 % 50.48 % 22.17 % 32.15 % 15.66% YoY % 0.00% 0.00% 0.00% -29.06% 127.70% -31.04% - Horiz. % 239.47% 0.00% 0.00% 111.38% 157.01% 68.96% 100.00%
Total Cost 58,950 42,540 35,526 38,746 32,164 48,392 49,210 3.05% YoY % 38.58% 19.74% -8.31% 20.46% -33.53% -1.66% - Horiz. % 119.79% 86.45% 72.19% 78.74% 65.36% 98.34% 100.00%
Net Worth 45,999 43,600 42,692 41,199 37,722 36,788 33,163 5.60% YoY % 5.50% 2.13% 3.62% 9.22% 2.54% 10.93% - Horiz. % 138.70% 131.47% 128.73% 124.23% 113.74% 110.93% 100.00%
Dividend 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 45,999 43,600 42,692 41,199 37,722 36,788 33,163 5.60% YoY % 5.50% 2.13% 3.62% 9.22% 2.54% 10.93% - Horiz. % 138.70% 131.47% 128.73% 124.23% 113.74% 110.93% 100.00%
NOSH 40,000 40,000 40,000 40,000 38,888 39,987 39,956 0.02% YoY % 0.00% 0.00% 0.00% 2.86% -2.75% 0.08% - Horiz. % 100.11% 100.11% 100.11% 100.11% 97.33% 100.08% 100.00%
Ratio Analysis 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 0.42 % -6.28 % -3.55 % 3.86 % 3.09 % 12.75 % 4.82 % -33.40% YoY % 106.69% -76.90% -191.97% 24.92% -75.76% 164.52% - Horiz. % 8.71% -130.29% -73.65% 80.08% 64.11% 264.52% 100.00%
ROE -0.94 % -5.96 % -3.72 % 2.05 % 0.37 % 17.83 % 5.54 % - YoY % 84.23% -60.22% -281.46% 454.05% -97.92% 221.84% - Horiz. % -16.97% -107.58% -67.15% 37.00% 6.68% 321.84% 100.00%
Per Share 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 148.00 100.07 85.99 100.76 85.34 138.70 129.39 2.26% YoY % 47.90% 16.37% -14.66% 18.07% -38.47% 7.20% - Horiz. % 114.38% 77.34% 66.46% 77.87% 65.96% 107.20% 100.00%
EPS -1.08 -6.50 -3.98 2.12 0.36 16.40 4.60 - YoY % 83.38% -63.32% -287.74% 488.89% -97.80% 256.52% - Horiz. % -23.48% -141.30% -86.52% 46.09% 7.83% 356.52% 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 1.1500 1.0900 1.0700 1.0300 0.9700 0.9200 0.8300 5.58% YoY % 5.50% 1.87% 3.88% 6.19% 5.43% 10.84% - Horiz. % 138.55% 131.33% 128.92% 124.10% 116.87% 110.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 148.00 100.07 85.99 100.76 82.97 138.66 129.25 2.28% YoY % 47.90% 16.37% -14.66% 21.44% -40.16% 7.28% - Horiz. % 114.51% 77.42% 66.53% 77.96% 64.19% 107.28% 100.00%
EPS -1.08 -6.50 -3.98 2.12 0.35 16.40 4.60 - YoY % 83.38% -63.32% -287.74% 505.71% -97.87% 256.52% - Horiz. % -23.48% -141.30% -86.52% 46.09% 7.61% 356.52% 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 1.1500 1.0900 1.0700 1.0300 0.9431 0.9197 0.8291 5.60% YoY % 5.50% 1.87% 3.88% 9.21% 2.54% 10.93% - Horiz. % 138.70% 131.47% 129.06% 124.23% 113.75% 110.93% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.5450 0.3100 0.2700 0.3900 0.2600 0.2200 0.1300 -
P/RPS 0.37 0.31 0.31 0.39 0.30 0.16 0.10 24.35% YoY % 19.35% 0.00% -20.51% 30.00% 87.50% 60.00% - Horiz. % 370.00% 310.00% 310.00% 390.00% 300.00% 160.00% 100.00%
P/EPS -50.46 -4.77 -6.78 18.44 72.22 1.34 2.83 - YoY % -957.86% 29.65% -136.77% -74.47% 5,289.55% -52.65% - Horiz. % -1,783.04% -168.55% -239.58% 651.59% 2,551.94% 47.35% 100.00%
EY -1.98 -20.97 -14.74 5.42 1.38 74.55 35.38 - YoY % 90.56% -42.27% -371.96% 292.75% -98.15% 110.71% - Horiz. % -5.60% -59.27% -41.66% 15.32% 3.90% 210.71% 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 0.47 0.28 0.25 0.38 0.27 0.24 0.16 19.66% YoY % 67.86% 12.00% -34.21% 40.74% 12.50% 50.00% - Horiz. % 293.75% 175.00% 156.25% 237.50% 168.75% 150.00% 100.00%
Price Multiplier on Announcement Date 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 25/02/13 21/02/12 27/01/11 08/02/10 25/02/09 -
Price 0.5400 0.4500 0.2700 0.3600 0.2850 0.2300 0.4300 -
P/RPS 0.36 0.45 0.31 0.36 0.33 0.17 0.33 1.46% YoY % -20.00% 45.16% -13.89% 9.09% 94.12% -48.48% - Horiz. % 109.09% 136.36% 93.94% 109.09% 100.00% 51.52% 100.00%
P/EPS -50.00 -6.92 -6.78 17.02 79.17 1.40 9.35 - YoY % -622.54% -2.06% -139.84% -78.50% 5,555.00% -85.03% - Horiz. % -534.76% -74.01% -72.51% 182.03% 846.74% 14.97% 100.00%
EY -2.00 -14.44 -14.74 5.87 1.26 71.30 10.70 - YoY % 86.15% 2.04% -351.11% 365.87% -98.23% 566.36% - Horiz. % -18.69% -134.95% -137.76% 54.86% 11.78% 666.36% 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 0.47 0.41 0.25 0.35 0.29 0.25 0.52 -1.67% YoY % 14.63% 64.00% -28.57% 20.69% 16.00% -51.92% - Horiz. % 90.38% 78.85% 48.08% 67.31% 55.77% 48.08% 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
HOOVER2nd-QTR2012.pdf 
