[HOOVER] YoY Cumulative Quarter Result on 2019-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 42,037 48,375 38,562 42,245 47,989 52,857 33,230 3.99% YoY % -13.10% 25.45% -8.72% -11.97% -9.21% 59.06% - Horiz. % 126.50% 145.58% 116.05% 127.13% 144.41% 159.06% 100.00%
PBT -563 -623 -405 -1,167 -646 1,387 -771 -5.10% YoY % 9.63% -53.83% 65.30% -80.65% -146.58% 279.90% - Horiz. % 73.02% 80.80% 52.53% 151.36% 83.79% -179.90% 100.00%
Tax -520 -452 -472 -724 -486 -680 -415 3.83% YoY % -15.04% 4.24% 34.81% -48.97% 28.53% -63.86% - Horiz. % 125.30% 108.92% 113.73% 174.46% 117.11% 163.86% 100.00%
NP -1,083 -1,075 -877 -1,891 -1,132 707 -1,186 -1.50% YoY % -0.74% -22.58% 53.62% -67.05% -260.11% 159.61% - Horiz. % 91.32% 90.64% 73.95% 159.44% 95.45% -59.61% 100.00%
NP to SH -1,471 -1,438 -1,275 -2,510 -1,554 154 -1,436 0.40% YoY % -2.29% -12.78% 49.20% -61.52% -1,109.09% 110.72% - Horiz. % 102.44% 100.14% 88.79% 174.79% 108.22% -10.72% 100.00%
Tax Rate - % - % - % - % - % 49.03 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 43,120 49,450 39,439 44,136 49,121 52,150 34,416 3.83% YoY % -12.80% 25.38% -10.64% -10.15% -5.81% 51.53% - Horiz. % 125.29% 143.68% 114.59% 128.24% 142.73% 151.53% 100.00%
Net Worth 42,399 45,199 46,799 45,199 47,199 46,399 43,600 -0.46% YoY % -6.19% -3.42% 3.54% -4.24% 1.72% 6.42% - Horiz. % 97.25% 103.67% 107.34% 103.67% 108.26% 106.42% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 42,399 45,199 46,799 45,199 47,199 46,399 43,600 -0.46% YoY % -6.19% -3.42% 3.54% -4.24% 1.72% 6.42% - Horiz. % 97.25% 103.67% 107.34% 103.67% 108.26% 106.42% 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 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -2.58 % -2.22 % -2.27 % -4.48 % -2.36 % 1.34 % -3.57 % -5.26% YoY % -16.22% 2.20% 49.33% -89.83% -276.12% 137.54% - Horiz. % 72.27% 62.18% 63.59% 125.49% 66.11% -37.54% 100.00%
ROE -3.47 % -3.18 % -2.72 % -5.55 % -3.29 % 0.33 % -3.29 % 0.89% YoY % -9.12% -16.91% 50.99% -68.69% -1,096.97% 110.03% - Horiz. % 105.47% 96.66% 82.67% 168.69% 100.00% -10.03% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 105.09 120.94 96.41 105.61 119.97 132.14 83.08 3.99% YoY % -13.11% 25.44% -8.71% -11.97% -9.21% 59.05% - Horiz. % 126.49% 145.57% 116.04% 127.12% 144.40% 159.05% 100.00%
EPS -3.68 -3.60 -3.19 -6.28 -3.89 0.39 -3.59 0.41% YoY % -2.22% -12.85% 49.20% -61.44% -1,097.44% 110.86% - Horiz. % 102.51% 100.28% 88.86% 174.93% 108.36% -10.86% 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 1.1300 1.1700 1.1300 1.1800 1.1600 1.0900 -0.46% YoY % -6.19% -3.42% 3.54% -4.24% 1.72% 6.42% - Horiz. % 97.25% 103.67% 107.34% 103.67% 108.26% 106.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 105.09 120.94 96.41 105.61 119.97 132.14 83.08 3.99% YoY % -13.11% 25.44% -8.71% -11.97% -9.21% 59.05% - Horiz. % 126.49% 145.57% 116.04% 127.12% 144.40% 159.05% 100.00%
EPS -3.68 -3.60 -3.19 -6.28 -3.89 0.39 -3.59 0.41% YoY % -2.22% -12.85% 49.20% -61.44% -1,097.44% 110.86% - Horiz. % 102.51% 100.28% 88.86% 174.93% 108.36% -10.86% 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 1.1300 1.1700 1.1300 1.1800 1.1600 1.0900 -0.46% YoY % -6.19% -3.42% 3.54% -4.24% 1.72% 6.42% - Horiz. % 97.25% 103.67% 107.34% 103.67% 108.26% 106.42% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.4000 0.5850 0.6800 0.4500 0.5200 0.5750 0.5450 -
P/RPS 0.38 0.48 0.71 0.43 0.43 0.44 0.66 -8.78% YoY % -20.83% -32.39% 65.12% 0.00% -2.27% -33.33% - Horiz. % 57.58% 72.73% 107.58% 65.15% 65.15% 66.67% 100.00%
P/EPS -10.88 -16.27 -21.33 -7.17 -13.38 149.35 -15.18 -5.39% YoY % 33.13% 23.72% -197.49% 46.41% -108.96% 1,083.86% - Horiz. % 71.67% 107.18% 140.51% 47.23% 88.14% -983.86% 100.00%
EY -9.19 -6.15 -4.69 -13.94 -7.47 0.67 -6.59 5.69% YoY % -49.43% -31.13% 66.36% -86.61% -1,214.93% 110.17% - Horiz. % 139.45% 93.32% 71.17% 211.53% 113.35% -10.17% 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 0.38 0.52 0.58 0.40 0.44 0.50 0.50 -4.47% YoY % -26.92% -10.34% 45.00% -9.09% -12.00% 0.00% - Horiz. % 76.00% 104.00% 116.00% 80.00% 88.00% 100.00% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 10/06/20 29/05/19 24/05/18 29/05/17 30/05/16 27/05/15 26/05/14 -
Price 0.6800 0.5900 0.7000 0.4500 0.4800 0.6200 0.5500 -
P/RPS 0.65 0.49 0.73 0.43 0.40 0.47 0.66 -0.25% YoY % 32.65% -32.88% 69.77% 7.50% -14.89% -28.79% - Horiz. % 98.48% 74.24% 110.61% 65.15% 60.61% 71.21% 100.00%
P/EPS -18.49 -16.41 -21.96 -7.17 -12.36 161.04 -15.32 3.18% YoY % -12.68% 25.27% -206.28% 41.99% -107.68% 1,151.17% - Horiz. % 120.69% 107.11% 143.34% 46.80% 80.68% -1,051.17% 100.00%
EY -5.41 -6.09 -4.55 -13.94 -8.09 0.62 -6.53 -3.08% YoY % 11.17% -33.85% 67.36% -72.31% -1,404.84% 109.49% - Horiz. % 82.85% 93.26% 69.68% 213.48% 123.89% -9.49% 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 0.64 0.52 0.60 0.40 0.41 0.53 0.50 4.20% YoY % 23.08% -13.33% 50.00% -2.44% -22.64% 6.00% - Horiz. % 128.00% 104.00% 120.00% 80.00% 82.00% 106.00% 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-QTR3-19.pdf 
