Highlights

[HOOVER] YoY Cumulative Quarter Result on 2013-03-31 [#3]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 21-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -51.51%    YoY -     -2,248.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 47,989 52,857 33,230 26,479 28,780 25,403 37,327 4.27%
  YoY % -9.21% 59.06% 25.50% -8.00% 13.29% -31.94% -
  Horiz. % 128.56% 141.61% 89.02% 70.94% 77.10% 68.06% 100.00%
PBT -646 1,387 -771 -511 1,146 774 5,558 -
  YoY % -146.58% 279.90% -50.88% -144.59% 48.06% -86.07% -
  Horiz. % -11.62% 24.96% -13.87% -9.19% 20.62% 13.93% 100.00%
Tax -486 -680 -415 -377 -564 -159 -1,247 -14.52%
  YoY % 28.53% -63.86% -10.08% 33.16% -254.72% 87.25% -
  Horiz. % 38.97% 54.53% 33.28% 30.23% 45.23% 12.75% 100.00%
NP -1,132 707 -1,186 -888 582 615 4,311 -
  YoY % -260.11% 159.61% -33.56% -252.58% -5.37% -85.73% -
  Horiz. % -26.26% 16.40% -27.51% -20.60% 13.50% 14.27% 100.00%
NP to SH -1,554 154 -1,436 -1,203 56 59 3,934 -
  YoY % -1,109.09% 110.72% -19.37% -2,248.21% -5.08% -98.50% -
  Horiz. % -39.50% 3.91% -36.50% -30.58% 1.42% 1.50% 100.00%
Tax Rate - % 49.03 % - % - % 49.21 % 20.54 % 22.44 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 139.58% -8.47% -
  Horiz. % 0.00% 218.49% 0.00% 0.00% 219.30% 91.53% 100.00%
Total Cost 49,121 52,150 34,416 27,367 28,198 24,788 33,016 6.84%
  YoY % -5.81% 51.53% 25.76% -2.95% 13.76% -24.92% -
  Horiz. % 148.78% 157.95% 104.24% 82.89% 85.41% 75.08% 100.00%
Net Worth 47,199 46,399 43,600 42,364 40,799 37,587 37,580 3.87%
  YoY % 1.72% 6.42% 2.92% 3.84% 8.55% 0.02% -
  Horiz. % 125.60% 123.47% 116.02% 112.73% 108.57% 100.02% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 47,199 46,399 43,600 42,364 40,799 37,587 37,580 3.87%
  YoY % 1.72% 6.42% 2.92% 3.84% 8.55% 0.02% -
  Horiz. % 125.60% 123.47% 116.02% 112.73% 108.57% 100.02% 100.00%
NOSH 40,000 40,000 40,000 39,966 40,000 38,750 39,979 0.01%
  YoY % 0.00% 0.00% 0.08% -0.08% 3.23% -3.08% -
  Horiz. % 100.05% 100.05% 100.05% 99.97% 100.05% 96.92% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -2.36 % 1.34 % -3.57 % -3.35 % 2.02 % 2.42 % 11.55 % -
  YoY % -276.12% 137.54% -6.57% -265.84% -16.53% -79.05% -
  Horiz. % -20.43% 11.60% -30.91% -29.00% 17.49% 20.95% 100.00%
ROE -3.29 % 0.33 % -3.29 % -2.84 % 0.14 % 0.16 % 10.47 % -
  YoY % -1,096.97% 110.03% -15.85% -2,128.57% -12.50% -98.47% -
  Horiz. % -31.42% 3.15% -31.42% -27.13% 1.34% 1.53% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 119.97 132.14 83.08 66.25 71.95 65.56 93.36 4.26%
  YoY % -9.21% 59.05% 25.40% -7.92% 9.75% -29.78% -
  Horiz. % 128.50% 141.54% 88.99% 70.96% 77.07% 70.22% 100.00%
EPS -3.89 0.39 -3.59 -3.01 0.14 0.15 9.84 -
  YoY % -1,097.44% 110.86% -19.27% -2,250.00% -6.67% -98.48% -
  Horiz. % -39.53% 3.96% -36.48% -30.59% 1.42% 1.52% 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 1.1800 1.1600 1.0900 1.0600 1.0200 0.9700 0.9400 3.86%
  YoY % 1.72% 6.42% 2.83% 3.92% 5.15% 3.19% -
  Horiz. % 125.53% 123.40% 115.96% 112.77% 108.51% 103.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 119.97 132.14 83.08 66.20 71.95 63.51 93.32 4.27%
  YoY % -9.21% 59.05% 25.50% -7.99% 13.29% -31.94% -
  Horiz. % 128.56% 141.60% 89.03% 70.94% 77.10% 68.06% 100.00%
EPS -3.89 0.39 -3.59 -3.01 0.14 0.15 9.84 -
  YoY % -1,097.44% 110.86% -19.27% -2,250.00% -6.67% -98.48% -
  Horiz. % -39.53% 3.96% -36.48% -30.59% 1.42% 1.52% 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 1.1800 1.1600 1.0900 1.0591 1.0200 0.9397 0.9395 3.87%
  YoY % 1.72% 6.42% 2.92% 3.83% 8.55% 0.02% -
  Horiz. % 125.60% 123.47% 116.02% 112.73% 108.57% 100.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.5200 0.5750 0.5450 0.3000 0.4400 0.2800 0.3500 -
P/RPS 0.43 0.44 0.66 0.45 0.61 0.43 0.37 2.53%
  YoY % -2.27% -33.33% 46.67% -26.23% 41.86% 16.22% -
  Horiz. % 116.22% 118.92% 178.38% 121.62% 164.86% 116.22% 100.00%
P/EPS -13.38 149.35 -15.18 -9.97 314.29 183.90 3.56 -
  YoY % -108.96% 1,083.86% -52.26% -103.17% 70.90% 5,065.73% -
  Horiz. % -375.84% 4,195.23% -426.40% -280.06% 8,828.37% 5,165.73% 100.00%
EY -7.47 0.67 -6.59 -10.03 0.32 0.54 28.11 -
  YoY % -1,214.93% 110.17% 34.30% -3,234.38% -40.74% -98.08% -
  Horiz. % -26.57% 2.38% -23.44% -35.68% 1.14% 1.92% 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 0.50 0.50 0.28 0.43 0.29 0.37 2.93%
  YoY % -12.00% 0.00% 78.57% -34.88% 48.28% -21.62% -
  Horiz. % 118.92% 135.14% 135.14% 75.68% 116.22% 78.38% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 27/05/15 26/05/14 21/05/13 24/05/12 30/05/11 19/05/10 -
Price 0.4800 0.6200 0.5500 0.3800 0.2500 0.2800 0.4200 -
P/RPS 0.40 0.47 0.66 0.57 0.35 0.43 0.45 -1.94%
  YoY % -14.89% -28.79% 15.79% 62.86% -18.60% -4.44% -
  Horiz. % 88.89% 104.44% 146.67% 126.67% 77.78% 95.56% 100.00%
P/EPS -12.36 161.04 -15.32 -12.62 178.57 183.90 4.27 -
  YoY % -107.68% 1,151.17% -21.39% -107.07% -2.90% 4,206.79% -
  Horiz. % -289.46% 3,771.43% -358.78% -295.55% 4,181.97% 4,306.79% 100.00%
EY -8.09 0.62 -6.53 -7.92 0.56 0.54 23.43 -
  YoY % -1,404.84% 109.49% 17.55% -1,514.29% 3.70% -97.70% -
  Horiz. % -34.53% 2.65% -27.87% -33.80% 2.39% 2.30% 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 0.41 0.53 0.50 0.36 0.25 0.29 0.45 -1.54%
  YoY % -22.64% 6.00% 38.89% 44.00% -13.79% -35.56% -
  Horiz. % 91.11% 117.78% 111.11% 80.00% 55.56% 64.44% 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
 
 

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