Highlights

[HOOVER] YoY Annualized Quarter Result on 2010-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 19-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -20.02%    YoY -     62.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 35,305 38,373 33,870 49,769 51,844 25,790 29,477 3.05%
  YoY % -8.00% 13.29% -31.94% -4.00% 101.02% -12.51% -
  Horiz. % 119.77% 130.18% 114.90% 168.84% 175.88% 87.49% 100.00%
PBT -681 1,528 1,032 7,410 4,882 -918 869 -
  YoY % -144.59% 48.06% -86.07% 51.77% 631.50% -205.67% -
  Horiz. % -78.37% 175.77% 118.71% 852.45% 561.66% -105.67% 100.00%
Tax -502 -752 -212 -1,662 -1,100 -352 -473 1.01%
  YoY % 33.16% -254.72% 87.25% -51.15% -212.50% 25.63% -
  Horiz. % 106.20% 158.87% 44.79% 351.27% 232.39% 74.37% 100.00%
NP -1,184 776 820 5,748 3,782 -1,270 396 -
  YoY % -252.58% -5.37% -85.73% 51.96% 397.69% -420.88% -
  Horiz. % -298.99% 195.96% 207.07% 1,451.52% 955.22% -320.88% 100.00%
NP to SH -1,604 74 78 5,245 3,236 -1,873 -208 40.51%
  YoY % -2,248.23% -5.08% -98.50% 62.09% 272.74% -800.64% -
  Horiz. % 771.15% -35.90% -37.82% -2,521.79% -1,555.77% 900.64% 100.00%
Tax Rate - % 49.21 % 20.54 % 22.44 % 22.53 % - % 54.45 % -
  YoY % 0.00% 139.58% -8.47% -0.40% 0.00% 0.00% -
  Horiz. % 0.00% 90.38% 37.72% 41.21% 41.38% 0.00% 100.00%
Total Cost 36,489 37,597 33,050 44,021 48,061 27,061 29,081 3.85%
  YoY % -2.95% 13.76% -24.92% -8.41% 77.60% -6.95% -
  Horiz. % 125.47% 129.28% 113.65% 151.37% 165.27% 93.05% 100.00%
Net Worth 42,364 40,799 37,587 37,580 34,785 31,622 33,599 3.94%
  YoY % 3.84% 8.55% 0.02% 8.04% 10.00% -5.89% -
  Horiz. % 126.09% 121.43% 111.87% 111.85% 103.53% 94.11% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 42,364 40,799 37,587 37,580 34,785 31,622 33,599 3.94%
  YoY % 3.84% 8.55% 0.02% 8.04% 10.00% -5.89% -
  Horiz. % 126.09% 121.43% 111.87% 111.85% 103.53% 94.11% 100.00%
NOSH 39,966 40,000 38,749 39,979 39,983 40,028 40,000 -0.01%
  YoY % -0.08% 3.23% -3.08% -0.01% -0.11% 0.07% -
  Horiz. % 99.92% 100.00% 96.87% 99.95% 99.96% 100.07% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -3.35 % 2.02 % 2.42 % 11.55 % 7.30 % -4.93 % 1.34 % -
  YoY % -265.84% -16.53% -79.05% 58.22% 248.07% -467.91% -
  Horiz. % -250.00% 150.75% 180.60% 861.94% 544.78% -367.91% 100.00%
ROE -3.79 % 0.18 % 0.21 % 13.96 % 9.30 % -5.92 % -0.62 % 35.18%
  YoY % -2,205.56% -14.29% -98.50% 50.11% 257.09% -854.84% -
  Horiz. % 611.29% -29.03% -33.87% -2,251.61% -1,500.00% 954.84% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 88.34 95.93 87.41 124.49 129.66 64.43 73.69 3.07%
  YoY % -7.91% 9.75% -29.79% -3.99% 101.24% -12.57% -
  Horiz. % 119.88% 130.18% 118.62% 168.94% 175.95% 87.43% 100.00%
EPS -4.01 0.19 0.20 13.12 8.09 -4.68 -0.52 40.51%
  YoY % -2,210.53% -5.00% -98.48% 62.18% 272.86% -800.00% -
  Horiz. % 771.15% -36.54% -38.46% -2,523.08% -1,555.77% 900.00% 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 1.0600 1.0200 0.9700 0.9400 0.8700 0.7900 0.8400 3.95%
  YoY % 3.92% 5.15% 3.19% 8.05% 10.13% -5.95% -
  Horiz. % 126.19% 121.43% 115.48% 111.90% 103.57% 94.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 88.26 95.93 84.68 124.42 129.61 64.48 73.69 3.05%
  YoY % -8.00% 13.29% -31.94% -4.00% 101.01% -12.50% -
  Horiz. % 119.77% 130.18% 114.91% 168.84% 175.89% 87.50% 100.00%
EPS -4.01 0.19 0.20 13.11 8.09 -4.68 -0.52 40.51%
  YoY % -2,210.53% -5.00% -98.47% 62.05% 272.86% -800.00% -
  Horiz. % 771.15% -36.54% -38.46% -2,521.15% -1,555.77% 900.00% 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 1.0591 1.0200 0.9397 0.9395 0.8696 0.7906 0.8400 3.93%
  YoY % 3.83% 8.55% 0.02% 8.04% 9.99% -5.88% -
  Horiz. % 126.08% 121.43% 111.87% 111.85% 103.52% 94.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.3000 0.4400 0.2800 0.3500 0.1300 0.2800 0.3500 -
P/RPS 0.34 0.46 0.32 0.28 0.10 0.43 0.47 -5.25%
  YoY % -26.09% 43.75% 14.29% 180.00% -76.74% -8.51% -
  Horiz. % 72.34% 97.87% 68.09% 59.57% 21.28% 91.49% 100.00%
P/EPS -7.48 235.72 137.92 2.67 1.61 -5.98 -67.31 -30.64%
  YoY % -103.17% 70.91% 5,065.54% 65.84% 126.92% 91.12% -
  Horiz. % 11.11% -350.20% -204.90% -3.97% -2.39% 8.88% 100.00%
EY -13.38 0.42 0.73 37.49 62.26 -16.71 -1.49 44.12%
  YoY % -3,285.71% -42.47% -98.05% -39.78% 472.59% -1,021.48% -
  Horiz. % 897.99% -28.19% -48.99% -2,516.11% -4,178.52% 1,121.48% 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 0.28 0.43 0.29 0.37 0.15 0.35 0.42 -6.53%
  YoY % -34.88% 48.28% -21.62% 146.67% -57.14% -16.67% -
  Horiz. % 66.67% 102.38% 69.05% 88.10% 35.71% 83.33% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 24/05/12 30/05/11 19/05/10 28/05/09 30/05/08 17/05/07 -
Price 0.3800 0.2500 0.2800 0.4200 0.1200 0.3000 0.4000 -
P/RPS 0.43 0.26 0.32 0.34 0.09 0.47 0.54 -3.72%
  YoY % 65.38% -18.75% -5.88% 277.78% -80.85% -12.96% -
  Horiz. % 79.63% 48.15% 59.26% 62.96% 16.67% 87.04% 100.00%
P/EPS -9.47 133.93 137.92 3.20 1.48 -6.41 -76.92 -29.45%
  YoY % -107.07% -2.89% 4,210.00% 116.22% 123.09% 91.67% -
  Horiz. % 12.31% -174.12% -179.30% -4.16% -1.92% 8.33% 100.00%
EY -10.56 0.75 0.73 31.24 67.44 -15.60 -1.30 41.74%
  YoY % -1,508.00% 2.74% -97.66% -53.68% 532.31% -1,100.00% -
  Horiz. % 812.31% -57.69% -56.15% -2,403.08% -5,187.69% 1,200.00% 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 0.36 0.25 0.29 0.45 0.14 0.38 0.48 -4.68%
  YoY % 44.00% -13.79% -35.56% 221.43% -63.16% -20.83% -
  Horiz. % 75.00% 52.08% 60.42% 93.75% 29.17% 79.17% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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