[HOOVER] YoY Cumulative Quarter Result on 2018-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 30,538 31,776 24,150 29,605 30,078 29,599 20,013 7.29% YoY % -3.90% 31.58% -18.43% -1.57% 1.62% 47.90% - Horiz. % 152.59% 158.78% 120.67% 147.93% 150.29% 147.90% 100.00%
PBT 88 -329 -438 -1,024 -966 539 -1,113 - YoY % 126.75% 24.89% 57.23% -6.00% -279.22% 148.43% - Horiz. % -7.91% 29.56% 39.35% 92.00% 86.79% -48.43% 100.00%
Tax -420 -320 -283 -435 -299 -415 -144 19.52% YoY % -31.25% -13.07% 34.94% -45.48% 27.95% -188.19% - Horiz. % 291.67% 222.22% 196.53% 302.08% 207.64% 288.19% 100.00%
NP -332 -649 -721 -1,459 -1,265 124 -1,257 -19.89% YoY % 48.84% 9.99% 50.58% -15.34% -1,120.16% 109.86% - Horiz. % 26.41% 51.63% 57.36% 116.07% 100.64% -9.86% 100.00%
NP to SH -714 -912 -964 -1,853 -1,523 -216 -1,300 -9.50% YoY % 21.71% 5.39% 47.98% -21.67% -605.09% 83.38% - Horiz. % 54.92% 70.15% 74.15% 142.54% 117.15% 16.62% 100.00%
Tax Rate 477.27 % - % - % - % - % 76.99 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 619.91% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 30,870 32,425 24,871 31,064 31,343 29,475 21,270 6.40% YoY % -4.80% 30.37% -19.94% -0.89% 6.34% 38.58% - Horiz. % 145.13% 152.44% 116.93% 146.05% 147.36% 138.58% 100.00%
Net Worth 43,200 45,599 47,199 45,624 47,199 45,999 43,600 -0.15% YoY % -5.26% -3.39% 3.45% -3.34% 2.61% 5.50% - Horiz. % 99.08% 104.59% 108.26% 104.64% 108.26% 105.50% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 43,200 45,599 47,199 45,624 47,199 45,999 43,600 -0.15% YoY % -5.26% -3.39% 3.45% -3.34% 2.61% 5.50% - Horiz. % 99.08% 104.59% 108.26% 104.64% 108.26% 105.50% 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 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -1.09 % -2.04 % -2.99 % -4.93 % -4.21 % 0.42 % -6.28 % -25.30% YoY % 46.57% 31.77% 39.35% -17.10% -1,102.38% 106.69% - Horiz. % 17.36% 32.48% 47.61% 78.50% 67.04% -6.69% 100.00%
ROE -1.65 % -2.00 % -2.04 % -4.06 % -3.23 % -0.47 % -2.98 % -9.38% YoY % 17.50% 1.96% 49.75% -25.70% -587.23% 84.23% - Horiz. % 55.37% 67.11% 68.46% 136.24% 108.39% 15.77% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 76.35 79.44 60.38 73.97 75.20 74.00 50.03 7.30% YoY % -3.89% 31.57% -18.37% -1.64% 1.62% 47.91% - Horiz. % 152.61% 158.78% 120.69% 147.85% 150.31% 147.91% 100.00%
EPS -1.79 -2.28 -2.41 -4.63 -3.81 -0.54 -3.25 -9.46% YoY % 21.49% 5.39% 47.95% -21.52% -605.56% 83.38% - Horiz. % 55.08% 70.15% 74.15% 142.46% 117.23% 16.62% 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 1.0800 1.1400 1.1800 1.1400 1.1800 1.1500 1.0900 -0.15% YoY % -5.26% -3.39% 3.51% -3.39% 2.61% 5.50% - Horiz. % 99.08% 104.59% 108.26% 104.59% 108.26% 105.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 76.35 79.44 60.38 73.97 75.20 74.00 50.03 7.30% YoY % -3.89% 31.57% -18.37% -1.64% 1.62% 47.91% - Horiz. % 152.61% 158.78% 120.69% 147.85% 150.31% 147.91% 100.00%
EPS -1.79 -2.28 -2.41 -4.63 -3.81 -0.54 -3.25 -9.46% YoY % 21.49% 5.39% 47.95% -21.52% -605.56% 83.38% - Horiz. % 55.08% 70.15% 74.15% 142.46% 117.23% 16.62% 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 1.0800 1.1400 1.1800 1.1400 1.1800 1.1500 1.0900 -0.15% YoY % -5.26% -3.39% 3.51% -3.39% 2.61% 5.50% - Horiz. % 99.08% 104.59% 108.26% 104.59% 108.26% 105.50% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4800 0.6300 0.7500 0.4000 0.5250 0.5450 0.3100 -
P/RPS 0.63 0.79 1.24 0.54 0.70 0.74 0.62 0.27% YoY % -20.25% -36.29% 129.63% -22.86% -5.41% 19.35% - Horiz. % 101.61% 127.42% 200.00% 87.10% 112.90% 119.35% 100.00%
P/EPS -26.89 -27.63 -31.12 -8.64 -13.79 -100.93 -9.54 18.84% YoY % 2.68% 11.21% -260.19% 37.35% 86.34% -957.97% - Horiz. % 281.87% 289.62% 326.21% 90.57% 144.55% 1,057.97% 100.00%
EY -3.72 -3.62 -3.21 -11.58 -7.25 -0.99 -10.48 -15.85% YoY % -2.76% -12.77% 72.28% -59.72% -632.32% 90.55% - Horiz. % 35.50% 34.54% 30.63% 110.50% 69.18% 9.45% 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 0.44 0.55 0.64 0.35 0.44 0.47 0.28 7.82% YoY % -20.00% -14.06% 82.86% -20.45% -6.38% 67.86% - Horiz. % 157.14% 196.43% 228.57% 125.00% 157.14% 167.86% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 27/02/18 21/02/17 25/02/16 26/02/15 27/02/14 -
Price 0.3650 0.6050 0.6000 0.4250 0.5300 0.5400 0.4500 -
P/RPS 0.48 0.76 0.99 0.57 0.70 0.73 0.90 -9.94% YoY % -36.84% -23.23% 73.68% -18.57% -4.11% -18.89% - Horiz. % 53.33% 84.44% 110.00% 63.33% 77.78% 81.11% 100.00%
P/EPS -20.45 -26.54 -24.90 -9.18 -13.92 -100.00 -13.85 6.71% YoY % 22.95% -6.59% -171.24% 34.05% 86.08% -622.02% - Horiz. % 147.65% 191.62% 179.78% 66.28% 100.51% 722.02% 100.00%
EY -4.89 -3.77 -4.02 -10.89 -7.18 -1.00 -7.22 -6.29% YoY % -29.71% 6.22% 63.09% -51.67% -618.00% 86.15% - Horiz. % 67.73% 52.22% 55.68% 150.83% 99.45% 13.85% 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 0.34 0.53 0.51 0.37 0.45 0.47 0.41 -3.07% YoY % -35.85% 3.92% 37.84% -17.78% -4.26% 14.63% - Horiz. % 82.93% 129.27% 124.39% 90.24% 109.76% 114.63% 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-QTR2-19.pdf 
