Highlights

[HOOVER] YoY Annualized Quarter Result on 2008-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 30-May-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Mar-2008  [#3]
Profit Trend QoQ -     -23.08%    YoY -     -800.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 33,870 49,769 51,844 25,790 29,477 43,749 76,821 -12.75%
  YoY % -31.94% -4.00% 101.02% -12.51% -32.62% -43.05% -
  Horiz. % 44.09% 64.79% 67.49% 33.57% 38.37% 56.95% 100.00%
PBT 1,032 7,410 4,882 -918 869 1,625 -1,410 -
  YoY % -86.07% 51.77% 631.50% -205.67% -46.51% 215.22% -
  Horiz. % -73.16% -525.33% -346.12% 65.12% -61.63% -115.22% 100.00%
Tax -212 -1,662 -1,100 -352 -473 -602 -2,221 -32.39%
  YoY % 87.25% -51.15% -212.50% 25.63% 21.46% 72.87% -
  Horiz. % 9.54% 74.85% 49.52% 15.85% 21.31% 27.13% 100.00%
NP 820 5,748 3,782 -1,270 396 1,022 -3,632 -
  YoY % -85.73% 51.96% 397.69% -420.88% -61.28% 128.16% -
  Horiz. % -22.58% -158.26% -104.15% 34.99% -10.90% -28.16% 100.00%
NP to SH 78 5,245 3,236 -1,873 -208 362 -3,632 -
  YoY % -98.50% 62.09% 272.74% -800.64% -157.35% 109.99% -
  Horiz. % -2.17% -144.42% -89.10% 51.58% 5.73% -9.99% 100.00%
Tax Rate 20.54 % 22.44 % 22.53 % - % 54.45 % 37.08 % - % -
  YoY % -8.47% -0.40% 0.00% 0.00% 46.84% 0.00% -
  Horiz. % 55.39% 60.52% 60.76% 0.00% 146.84% 100.00% -
Total Cost 33,050 44,021 48,061 27,061 29,081 42,726 80,453 -13.77%
  YoY % -24.92% -8.41% 77.60% -6.95% -31.94% -46.89% -
  Horiz. % 41.08% 54.72% 59.74% 33.64% 36.15% 53.11% 100.00%
Net Worth 37,587 37,580 34,785 31,622 33,599 34,399 32,400 2.50%
  YoY % 0.02% 8.04% 10.00% -5.89% -2.33% 6.17% -
  Horiz. % 116.01% 115.99% 107.36% 97.60% 103.70% 106.17% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 37,587 37,580 34,785 31,622 33,599 34,399 32,400 2.50%
  YoY % 0.02% 8.04% 10.00% -5.89% -2.33% 6.17% -
  Horiz. % 116.01% 115.99% 107.36% 97.60% 103.70% 106.17% 100.00%
NOSH 38,749 39,979 39,983 40,028 40,000 39,999 40,000 -0.53%
  YoY % -3.08% -0.01% -0.11% 0.07% 0.00% -0.00% -
  Horiz. % 96.87% 99.95% 99.96% 100.07% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 2.42 % 11.55 % 7.30 % -4.93 % 1.34 % 2.34 % -4.73 % -
  YoY % -79.05% 58.22% 248.07% -467.91% -42.74% 149.47% -
  Horiz. % -51.16% -244.19% -154.33% 104.23% -28.33% -49.47% 100.00%
ROE 0.21 % 13.96 % 9.30 % -5.92 % -0.62 % 1.05 % -11.21 % -
  YoY % -98.50% 50.11% 257.09% -854.84% -159.05% 109.37% -
  Horiz. % -1.87% -124.53% -82.96% 52.81% 5.53% -9.37% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 87.41 124.49 129.66 64.43 73.69 109.37 192.05 -12.29%
  YoY % -29.79% -3.99% 101.24% -12.57% -32.62% -43.05% -
  Horiz. % 45.51% 64.82% 67.51% 33.55% 38.37% 56.95% 100.00%
EPS 0.20 13.12 8.09 -4.68 -0.52 0.91 -9.08 -
  YoY % -98.48% 62.18% 272.86% -800.00% -157.14% 110.02% -
  Horiz. % -2.20% -144.49% -89.10% 51.54% 5.73% -10.02% 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 0.9700 0.9400 0.8700 0.7900 0.8400 0.8600 0.8100 3.05%
  YoY % 3.19% 8.05% 10.13% -5.95% -2.33% 6.17% -
  Horiz. % 119.75% 116.05% 107.41% 97.53% 103.70% 106.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 84.68 124.42 129.61 64.48 73.69 109.37 192.05 -12.75%
  YoY % -31.94% -4.00% 101.01% -12.50% -32.62% -43.05% -
  Horiz. % 44.09% 64.79% 67.49% 33.57% 38.37% 56.95% 100.00%
EPS 0.20 13.11 8.09 -4.68 -0.52 0.91 -9.08 -
  YoY % -98.47% 62.05% 272.86% -800.00% -157.14% 110.02% -
  Horiz. % -2.20% -144.38% -89.10% 51.54% 5.73% -10.02% 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 0.9397 0.9395 0.8696 0.7906 0.8400 0.8600 0.8100 2.51%
  YoY % 0.02% 8.04% 9.99% -5.88% -2.33% 6.17% -
  Horiz. % 116.01% 115.99% 107.36% 97.60% 103.70% 106.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.2800 0.3500 0.1300 0.2800 0.3500 0.5500 0.6200 -
P/RPS 0.32 0.28 0.10 0.43 0.47 0.50 0.32 -
  YoY % 14.29% 180.00% -76.74% -8.51% -6.00% 56.25% -
  Horiz. % 100.00% 87.50% 31.25% 134.38% 146.88% 156.25% 100.00%
P/EPS 137.92 2.67 1.61 -5.98 -67.31 60.66 -6.83 -
  YoY % 5,065.54% 65.84% 126.92% 91.12% -210.96% 988.14% -
  Horiz. % -2,019.33% -39.09% -23.57% 87.55% 985.51% -888.14% 100.00%
EY 0.73 37.49 62.26 -16.71 -1.49 1.65 -14.65 -
  YoY % -98.05% -39.78% 472.59% -1,021.48% -190.30% 111.26% -
  Horiz. % -4.98% -255.90% -424.98% 114.06% 10.17% -11.26% 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 0.37 0.15 0.35 0.42 0.64 0.77 -15.01%
  YoY % -21.62% 146.67% -57.14% -16.67% -34.38% -16.88% -
  Horiz. % 37.66% 48.05% 19.48% 45.45% 54.55% 83.12% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/05/11 19/05/10 28/05/09 30/05/08 17/05/07 09/06/06 27/05/05 -
Price 0.2800 0.4200 0.1200 0.3000 0.4000 0.2800 0.4700 -
P/RPS 0.32 0.34 0.09 0.47 0.54 0.26 0.24 4.91%
  YoY % -5.88% 277.78% -80.85% -12.96% 107.69% 8.33% -
  Horiz. % 133.33% 141.67% 37.50% 195.83% 225.00% 108.33% 100.00%
P/EPS 137.92 3.20 1.48 -6.41 -76.92 30.88 -5.18 -
  YoY % 4,210.00% 116.22% 123.09% 91.67% -349.09% 696.14% -
  Horiz. % -2,662.55% -61.78% -28.57% 123.75% 1,484.94% -596.14% 100.00%
EY 0.73 31.24 67.44 -15.60 -1.30 3.24 -19.32 -
  YoY % -97.66% -53.68% 532.31% -1,100.00% -140.12% 116.77% -
  Horiz. % -3.78% -161.70% -349.07% 80.75% 6.73% -16.77% 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 0.45 0.14 0.38 0.48 0.33 0.58 -10.91%
  YoY % -35.56% 221.43% -63.16% -20.83% 45.45% -43.10% -
  Horiz. % 50.00% 77.59% 24.14% 65.52% 82.76% 56.90% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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