[HOOVER] YoY Quarter Result on 2005-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 31/03/01 CAGR
Revenue 14,764 6,091 16,016 6,820 23,656 20,628 20,067 -4.14% YoY % 142.39% -61.97% 134.84% -71.17% 14.68% 2.80% - Horiz. % 73.57% 30.35% 79.81% 33.99% 117.89% 102.80% 100.00%
PBT 1,028 -382 -118 -1,358 3,078 -387 -1,582 - YoY % 369.11% -223.73% 91.31% -144.12% 895.35% 75.54% - Horiz. % -64.98% 24.15% 7.46% 85.84% -194.56% 24.46% 100.00%
Tax -464 -90 -298 325 -316 - - - YoY % -415.56% 69.80% -191.69% 202.85% 0.00% 0.00% - Horiz. % 146.84% 28.48% 94.30% -102.85% 100.00% - -
NP 564 -472 -416 -1,033 2,762 - - - YoY % 219.49% -13.46% 59.73% -137.40% 0.00% 0.00% - Horiz. % 20.42% -17.09% -15.06% -37.40% 100.00% - -
NP to SH 515 -509 -403 -1,123 2,762 -540 -1,767 - YoY % 201.18% -26.30% 64.11% -140.66% 611.48% 69.44% - Horiz. % -29.15% 28.81% 22.81% 63.55% -156.31% 30.56% 100.00%
Tax Rate 45.14 % - % - % - % 10.27 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 439.53% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 14,200 6,563 16,432 7,853 20,894 - - - YoY % 116.36% -60.06% 109.24% -62.42% 0.00% 0.00% - Horiz. % 67.96% 31.41% 78.64% 37.58% 100.00% - -
Net Worth 32,065 33,265 33,940 31,179 30,010 52,500 52,499 -6.57% YoY % -3.61% -1.99% 8.85% 3.90% -42.84% 0.00% - Horiz. % 61.08% 63.36% 64.65% 59.39% 57.16% 100.00% 100.00%
Dividend 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 31/03/01 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 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 32,065 33,265 33,940 31,179 30,010 52,500 52,499 -6.57% YoY % -3.61% -1.99% 8.85% 3.90% -42.84% 0.00% - Horiz. % 61.08% 63.36% 64.65% 59.39% 57.16% 100.00% 100.00%
NOSH 40,081 40,078 39,930 39,974 30,010 30,000 29,999 4.07% YoY % 0.01% 0.37% -0.11% 33.20% 0.03% 0.00% - Horiz. % 133.61% 133.60% 133.10% 133.25% 100.03% 100.00% 100.00%
Ratio Analysis 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.82 % -7.75 % -2.60 % -15.15 % 11.68 % - % - % - YoY % 149.29% -198.08% 82.84% -229.71% 0.00% 0.00% - Horiz. % 32.71% -66.35% -22.26% -129.71% 100.00% - -
ROE 1.61 % -1.53 % -1.19 % -3.60 % 9.20 % -1.03 % -3.37 % - YoY % 205.23% -28.57% 66.94% -139.13% 993.20% 69.44% - Horiz. % -47.77% 45.40% 35.31% 106.82% -273.00% 30.56% 100.00%
Per Share 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 31/03/01 CAGR
RPS 36.83 15.20 40.11 17.06 78.83 68.76 66.89 -7.90% YoY % 142.30% -62.10% 135.11% -78.36% 14.65% 2.80% - Horiz. % 55.06% 22.72% 59.96% 25.50% 117.85% 102.80% 100.00%
EPS 1.29 -1.27 -1.01 -2.81 6.91 -1.80 -5.89 - YoY % 201.57% -25.74% 64.06% -140.67% 483.89% 69.44% - Horiz. % -21.90% 21.56% 17.15% 47.71% -117.32% 30.56% 100.00%
DPS 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 0.8000 0.8300 0.8500 0.7800 1.0000 1.7500 1.7500 -10.23% YoY % -3.61% -2.35% 8.97% -22.00% -42.86% 0.00% - Horiz. % 45.71% 47.43% 48.57% 44.57% 57.14% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 31/03/01 CAGR
RPS 36.91 15.23 40.04 17.05 59.14 51.57 50.17 -4.14% YoY % 142.35% -61.96% 134.84% -71.17% 14.68% 2.79% - Horiz. % 73.57% 30.36% 79.81% 33.98% 117.88% 102.79% 100.00%
EPS 1.29 -1.27 -1.01 -2.81 6.90 -1.35 -4.42 - YoY % 201.57% -25.74% 64.06% -140.72% 611.11% 69.46% - Horiz. % -29.19% 28.73% 22.85% 63.57% -156.11% 30.54% 100.00%
DPS 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 0.8016 0.8316 0.8485 0.7795 0.7503 1.3125 1.3125 -6.57% YoY % -3.61% -1.99% 8.85% 3.89% -42.83% 0.00% - Horiz. % 61.07% 63.36% 64.65% 59.39% 57.17% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 31/03/01 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 31/03/03 29/03/02 30/03/01 -
Price 0.3000 0.6800 0.3700 0.4500 1.0900 1.9000 0.8000 -
P/RPS 0.81 4.47 0.92 2.64 1.38 2.76 1.20 -5.27% YoY % -81.88% 385.87% -65.15% 91.30% -50.00% 130.00% - Horiz. % 67.50% 372.50% 76.67% 220.00% 115.00% 230.00% 100.00%
P/EPS 23.35 -53.54 -36.66 -16.02 11.84 -105.56 -13.58 - YoY % 143.61% -46.04% -128.84% -235.30% 111.22% -677.32% - Horiz. % -171.94% 394.26% 269.96% 117.97% -87.19% 777.32% 100.00%
EY 4.28 -1.87 -2.73 -6.24 8.44 -0.95 -7.36 - YoY % 328.88% 31.50% 56.25% -173.93% 988.42% 87.09% - Horiz. % -58.15% 25.41% 37.09% 84.78% -114.67% 12.91% 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 0.82 0.44 0.58 1.09 1.09 0.46 -2.60% YoY % -53.66% 86.36% -24.14% -46.79% 0.00% 136.96% - Horiz. % 82.61% 178.26% 95.65% 126.09% 236.96% 236.96% 100.00%
Price Multiplier on Announcement Date 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 31/03/01 CAGR
Date 28/08/08 28/08/07 30/08/06 29/08/05 28/05/03 31/05/02 18/06/01 -
Price 0.2100 0.4000 0.3700 0.7000 1.2400 1.6900 0.8500 -
P/RPS 0.57 2.63 0.92 4.10 1.57 2.46 1.27 -10.45% YoY % -78.33% 185.87% -77.56% 161.15% -36.18% 93.70% - Horiz. % 44.88% 207.09% 72.44% 322.83% 123.62% 193.70% 100.00%
P/EPS 16.34 -31.50 -36.66 -24.92 13.47 -93.89 -14.43 - YoY % 151.87% 14.08% -47.11% -285.00% 114.35% -550.66% - Horiz. % -113.24% 218.30% 254.05% 172.70% -93.35% 650.66% 100.00%
EY 6.12 -3.18 -2.73 -4.01 7.42 -1.07 -6.93 - YoY % 292.45% -16.48% 31.92% -154.04% 793.46% 84.56% - Horiz. % -88.31% 45.89% 39.39% 57.86% -107.07% 15.44% 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 0.26 0.48 0.44 0.90 1.24 0.97 0.49 -8.36% YoY % -45.83% 9.09% -51.11% -27.42% 27.84% 97.96% - Horiz. % 53.06% 97.96% 89.80% 183.67% 253.06% 197.96% 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
GHB-0605Consol.doc 
