[HOOVER] YoY Annualized Quarter Result on 2015-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 63,552 48,300 59,210 60,156 59,198 40,026 34,308 10.82% YoY % 31.58% -18.43% -1.57% 1.62% 47.90% 16.67% - Horiz. % 185.24% 140.78% 172.58% 175.34% 172.55% 116.67% 100.00%
PBT -658 -876 -2,048 -1,932 1,078 -2,226 -782 -2.84% YoY % 24.89% 57.23% -6.00% -279.22% 148.43% -184.65% - Horiz. % 84.14% 112.02% 261.89% 247.06% -137.85% 284.65% 100.00%
Tax -640 -566 -870 -598 -830 -288 -436 6.60% YoY % -13.07% 34.94% -45.48% 27.95% -188.19% 33.94% - Horiz. % 146.79% 129.82% 199.54% 137.16% 190.37% 66.06% 100.00%
NP -1,298 -1,442 -2,918 -2,530 248 -2,514 -1,218 1.07% YoY % 9.99% 50.58% -15.34% -1,120.16% 109.86% -106.40% - Horiz. % 106.57% 118.39% 239.57% 207.72% -20.36% 206.40% 100.00%
NP to SH -1,824 -1,928 -3,706 -3,046 -432 -2,600 -1,588 2.34% YoY % 5.39% 47.98% -21.67% -605.09% 83.38% -63.73% - Horiz. % 114.86% 121.41% 233.38% 191.81% 27.20% 163.73% 100.00%
Tax Rate - % - % - % - % 76.99 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 64,850 49,742 62,128 62,686 58,950 42,540 35,526 10.55% YoY % 30.37% -19.94% -0.89% 6.34% 38.58% 19.74% - Horiz. % 182.54% 140.02% 174.88% 176.45% 165.93% 119.74% 100.00%
Net Worth 45,599 47,199 45,624 47,199 45,999 43,600 42,692 1.10% YoY % -3.39% 3.45% -3.34% 2.61% 5.50% 2.13% - Horiz. % 106.81% 110.56% 106.87% 110.56% 107.75% 102.13% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 45,599 47,199 45,624 47,199 45,999 43,600 42,692 1.10% YoY % -3.39% 3.45% -3.34% 2.61% 5.50% 2.13% - Horiz. % 106.81% 110.56% 106.87% 110.56% 107.75% 102.13% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -2.04 % -2.99 % -4.93 % -4.21 % 0.42 % -6.28 % -3.55 % -8.82% YoY % 31.77% 39.35% -17.10% -1,102.38% 106.69% -76.90% - Horiz. % 57.46% 84.23% 138.87% 118.59% -11.83% 176.90% 100.00%
ROE -4.00 % -4.08 % -8.12 % -6.45 % -0.94 % -5.96 % -3.72 % 1.22% YoY % 1.96% 49.75% -25.89% -586.17% 84.23% -60.22% - Horiz. % 107.53% 109.68% 218.28% 173.39% 25.27% 160.22% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 158.88 120.75 147.95 150.39 148.00 100.07 85.99 10.77% YoY % 31.58% -18.38% -1.62% 1.61% 47.90% 16.37% - Horiz. % 184.77% 140.42% 172.05% 174.89% 172.11% 116.37% 100.00%
EPS -4.56 -4.82 -9.26 -7.62 -1.08 -6.50 -3.98 2.29% YoY % 5.39% 47.95% -21.52% -605.56% 83.38% -63.32% - Horiz. % 114.57% 121.11% 232.66% 191.46% 27.14% 163.32% 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 1.1400 1.1800 1.1400 1.1800 1.1500 1.0900 1.0700 1.06% YoY % -3.39% 3.51% -3.39% 2.61% 5.50% 1.87% - Horiz. % 106.54% 110.28% 106.54% 110.28% 107.48% 101.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 158.88 120.75 147.95 150.39 148.00 100.07 85.99 10.77% YoY % 31.58% -18.38% -1.62% 1.61% 47.90% 16.37% - Horiz. % 184.77% 140.42% 172.05% 174.89% 172.11% 116.37% 100.00%
EPS -4.56 -4.82 -9.26 -7.62 -1.08 -6.50 -3.98 2.29% YoY % 5.39% 47.95% -21.52% -605.56% 83.38% -63.32% - Horiz. % 114.57% 121.11% 232.66% 191.46% 27.14% 163.32% 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 1.1400 1.1800 1.1400 1.1800 1.1500 1.0900 1.0700 1.06% YoY % -3.39% 3.51% -3.39% 2.61% 5.50% 1.87% - Horiz. % 106.54% 110.28% 106.54% 110.28% 107.48% 101.87% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.6300 0.7500 0.4000 0.5250 0.5450 0.3100 0.2700 -
P/RPS 0.40 0.62 0.27 0.35 0.37 0.31 0.31 4.34% YoY % -35.48% 129.63% -22.86% -5.41% 19.35% 0.00% - Horiz. % 129.03% 200.00% 87.10% 112.90% 119.35% 100.00% 100.00%
P/EPS -13.82 -15.56 -4.32 -6.89 -50.46 -4.77 -6.78 12.60% YoY % 11.18% -260.19% 37.30% 86.35% -957.86% 29.65% - Horiz. % 203.83% 229.50% 63.72% 101.62% 744.25% 70.35% 100.00%
EY -7.24 -6.43 -23.15 -14.50 -1.98 -20.97 -14.74 -11.17% YoY % -12.60% 72.22% -59.66% -632.32% 90.56% -42.27% - Horiz. % 49.12% 43.62% 157.06% 98.37% 13.43% 142.27% 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 0.55 0.64 0.35 0.44 0.47 0.28 0.25 14.04% YoY % -14.06% 82.86% -20.45% -6.38% 67.86% 12.00% - Horiz. % 220.00% 256.00% 140.00% 176.00% 188.00% 112.00% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 21/02/17 25/02/16 26/02/15 27/02/14 25/02/13 -
Price 0.6050 0.6000 0.4250 0.5300 0.5400 0.4500 0.2700 -
P/RPS 0.38 0.50 0.29 0.35 0.36 0.45 0.31 3.45% YoY % -24.00% 72.41% -17.14% -2.78% -20.00% 45.16% - Horiz. % 122.58% 161.29% 93.55% 112.90% 116.13% 145.16% 100.00%
P/EPS -13.27 -12.45 -4.59 -6.96 -50.00 -6.92 -6.78 11.84% YoY % -6.59% -171.24% 34.05% 86.08% -622.54% -2.06% - Horiz. % 195.72% 183.63% 67.70% 102.65% 737.46% 102.06% 100.00%
EY -7.54 -8.03 -21.79 -14.37 -2.00 -14.44 -14.74 -10.57% YoY % 6.10% 63.15% -51.64% -618.50% 86.15% 2.04% - Horiz. % 51.15% 54.48% 147.83% 97.49% 13.57% 97.96% 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 0.51 0.37 0.45 0.47 0.41 0.25 13.34% YoY % 3.92% 37.84% -17.78% -4.26% 14.63% 64.00% - Horiz. % 212.00% 204.00% 148.00% 180.00% 188.00% 164.00% 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-QTR2-16.pdf 
