Highlights

[HOOVER] YoY Cumulative Quarter Result on 2006-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 30-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 30-Jun-2006  [#4]
Profit Trend QoQ -     -148.16%    YoY -     96.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 CAGR
Revenue 48,749 34,107 28,199 48,828 64,436 93,471 108,547 -10.45%
  YoY % 42.93% 20.95% -42.25% -24.22% -31.06% -13.89% -
  Horiz. % 44.91% 31.42% 25.98% 44.98% 59.36% 86.11% 100.00%
PBT 3,716 339 270 1,101 -2,416 3,902 1,360 14.86%
  YoY % 996.17% 25.56% -75.48% 145.57% -161.92% 186.91% -
  Horiz. % 273.24% 24.93% 19.85% 80.96% -177.65% 286.91% 100.00%
Tax -1,233 -728 -445 -750 -966 -1,123 -1,259 -0.29%
  YoY % -69.37% -63.60% 40.67% 22.36% 13.98% 10.80% -
  Horiz. % 97.93% 57.82% 35.35% 59.57% 76.73% 89.20% 100.00%
NP 2,483 -389 -175 351 -3,382 2,779 101 55.48%
  YoY % 738.30% -122.29% -149.86% 110.38% -221.70% 2,651.49% -
  Horiz. % 2,458.42% -385.15% -173.27% 347.52% -3,348.51% 2,751.49% 100.00%
NP to SH 2,008 -890 -665 -131 -3,847 2,779 101 51.00%
  YoY % 325.62% -33.83% -407.63% 96.59% -238.43% 2,651.49% -
  Horiz. % 1,988.12% -881.19% -658.42% -129.70% -3,808.91% 2,751.49% 100.00%
Tax Rate 33.18 % 214.75 % 164.81 % 68.12 % - % 28.78 % 92.57 % -13.19%
  YoY % -84.55% 30.30% 141.94% 0.00% 0.00% -68.91% -
  Horiz. % 35.84% 231.99% 178.04% 73.59% 0.00% 31.09% 100.00%
Total Cost 46,266 34,496 28,374 48,477 67,818 90,692 108,446 -11.08%
  YoY % 34.12% 21.58% -41.47% -28.52% -25.22% -16.37% -
  Horiz. % 42.66% 31.81% 26.16% 44.70% 62.54% 83.63% 100.00%
Net Worth 34,000 32,000 33,249 33,487 33,192 55,500 51,985 -5.68%
  YoY % 6.25% -3.76% -0.71% 0.89% -40.19% 6.76% -
  Horiz. % 65.40% 61.56% 63.96% 64.42% 63.85% 106.76% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 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
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 CAGR
Net Worth 34,000 32,000 33,249 33,487 33,192 55,500 51,985 -5.68%
  YoY % 6.25% -3.76% -0.71% 0.89% -40.19% 6.76% -
  Horiz. % 65.40% 61.56% 63.96% 64.42% 63.85% 106.76% 100.00%
NOSH 40,000 40,000 40,060 39,866 39,990 30,000 29,705 4.19%
  YoY % 0.00% -0.15% 0.49% -0.31% 33.30% 0.99% -
  Horiz. % 134.65% 134.65% 134.86% 134.20% 134.62% 100.99% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 CAGR
NP Margin 5.09 % -1.14 % -0.62 % 0.72 % -5.25 % 2.97 % 0.09 % 74.41%
  YoY % 546.49% -83.87% -186.11% 113.71% -276.77% 3,200.00% -
  Horiz. % 5,655.56% -1,266.67% -688.89% 800.00% -5,833.33% 3,300.00% 100.00%
ROE 5.91 % -2.78 % -2.00 % -0.39 % -11.59 % 5.01 % 0.19 % 60.61%
  YoY % 312.59% -39.00% -412.82% 96.64% -331.34% 2,536.84% -
  Horiz. % 3,110.53% -1,463.16% -1,052.63% -205.26% -6,100.00% 2,636.84% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 CAGR
RPS 121.87 85.27 70.39 122.48 161.13 311.57 365.41 -14.05%
  YoY % 42.92% 21.14% -42.53% -23.99% -48.28% -14.73% -
  Horiz. % 33.35% 23.34% 19.26% 33.52% 44.10% 85.27% 100.00%
EPS 5.02 -2.23 -1.66 -0.33 -9.62 6.95 0.34 44.93%
  YoY % 325.11% -34.34% -403.03% 96.57% -238.42% 1,944.12% -
  Horiz. % 1,476.47% -655.88% -488.24% -97.06% -2,829.41% 2,044.12% 100.00%
DPS 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 0.8500 0.8000 0.8300 0.8400 0.8300 1.8500 1.7500 -9.47%
  YoY % 6.25% -3.61% -1.19% 1.20% -55.14% 5.71% -
  Horiz. % 48.57% 45.71% 47.43% 48.00% 47.43% 105.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 CAGR
RPS 121.87 85.27 70.50 122.07 161.09 233.68 271.37 -10.45%
  YoY % 42.92% 20.95% -42.25% -24.22% -31.06% -13.89% -
  Horiz. % 44.91% 31.42% 25.98% 44.98% 59.36% 86.11% 100.00%
EPS 5.02 -2.23 -1.66 -0.33 -9.62 6.95 0.25 51.21%
  YoY % 325.11% -34.34% -403.03% 96.57% -238.42% 2,680.00% -
  Horiz. % 2,008.00% -892.00% -664.00% -132.00% -3,848.00% 2,780.00% 100.00%
DPS 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 0.8500 0.8000 0.8313 0.8372 0.8298 1.3875 1.2996 -5.68%
  YoY % 6.25% -3.77% -0.70% 0.89% -40.19% 6.76% -
  Horiz. % 65.40% 61.56% 63.97% 64.42% 63.85% 106.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 31/03/03 29/03/02 -
Price 0.4400 0.3000 0.6800 0.3700 0.4500 1.0900 1.9000 -
P/RPS 0.36 0.35 0.97 0.30 0.28 0.35 0.52 -4.94%
  YoY % 2.86% -63.92% 223.33% 7.14% -20.00% -32.69% -
  Horiz. % 69.23% 67.31% 186.54% 57.69% 53.85% 67.31% 100.00%
P/EPS 8.76 -13.48 -40.96 -112.60 -4.68 11.77 558.82 -43.61%
  YoY % 164.99% 67.09% 63.62% -2,305.98% -139.76% -97.89% -
  Horiz. % 1.57% -2.41% -7.33% -20.15% -0.84% 2.11% 100.00%
EY 11.41 -7.42 -2.44 -0.89 -21.38 8.50 0.18 77.17%
  YoY % 253.77% -204.10% -174.16% 95.84% -351.53% 4,622.22% -
  Horiz. % 6,338.89% -4,122.22% -1,355.56% -494.44% -11,877.78% 4,722.22% 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 0.52 0.38 0.82 0.44 0.54 0.59 1.09 -9.70%
  YoY % 36.84% -53.66% 86.36% -18.52% -8.47% -45.87% -
  Horiz. % 47.71% 34.86% 75.23% 40.37% 49.54% 54.13% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 CAGR
Date 28/08/09 28/08/08 28/08/07 30/08/06 29/08/05 28/05/03 31/05/02 -
Price 0.4300 0.2100 0.4000 0.3700 0.7000 1.2400 1.6900 -
P/RPS 0.35 0.25 0.57 0.30 0.43 0.40 0.46 -3.70%
  YoY % 40.00% -56.14% 90.00% -30.23% 7.50% -13.04% -
  Horiz. % 76.09% 54.35% 123.91% 65.22% 93.48% 86.96% 100.00%
P/EPS 8.57 -9.44 -24.10 -112.60 -7.28 13.39 497.06 -42.86%
  YoY % 190.78% 60.83% 78.60% -1,446.70% -154.37% -97.31% -
  Horiz. % 1.72% -1.90% -4.85% -22.65% -1.46% 2.69% 100.00%
EY 11.67 -10.60 -4.15 -0.89 -13.74 7.47 0.20 75.16%
  YoY % 210.09% -155.42% -366.29% 93.52% -283.94% 3,635.00% -
  Horiz. % 5,835.00% -5,300.00% -2,075.00% -445.00% -6,870.00% 3,735.00% 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 0.51 0.26 0.48 0.44 0.84 0.67 0.97 -8.48%
  YoY % 96.15% -45.83% 9.09% -47.62% 25.37% -30.93% -
  Horiz. % 52.58% 26.80% 49.48% 45.36% 86.60% 69.07% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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