Highlights

[HOOVER] YoY Quarter Result on 2007-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 28-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend QoQ -     -202.00%    YoY -     -26.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
Revenue 12,914 9,866 14,764 6,091 16,016 6,820 23,656 -8.00%
  YoY % 30.89% -33.18% 142.39% -61.97% 134.84% -71.17% -
  Horiz. % 54.59% 41.71% 62.41% 25.75% 67.70% 28.83% 100.00%
PBT 1,162 54 1,028 -382 -118 -1,358 3,078 -12.57%
  YoY % 2,051.85% -94.75% 369.11% -223.73% 91.31% -144.12% -
  Horiz. % 37.75% 1.75% 33.40% -12.41% -3.83% -44.12% 100.00%
Tax -342 -408 -464 -90 -298 325 -316 1.10%
  YoY % 16.18% 12.07% -415.56% 69.80% -191.69% 202.85% -
  Horiz. % 108.23% 129.11% 146.84% 28.48% 94.30% -102.85% 100.00%
NP 820 -354 564 -472 -416 -1,033 2,762 -15.41%
  YoY % 331.64% -162.77% 219.49% -13.46% 59.73% -137.40% -
  Horiz. % 29.69% -12.82% 20.42% -17.09% -15.06% -37.40% 100.00%
NP to SH 674 -419 515 -509 -403 -1,123 2,762 -17.67%
  YoY % 260.86% -181.36% 201.18% -26.30% 64.11% -140.66% -
  Horiz. % 24.40% -15.17% 18.65% -18.43% -14.59% -40.66% 100.00%
Tax Rate 29.43 % 755.56 % 45.14 % - % - % - % 10.27 % 15.62%
  YoY % -96.10% 1,573.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 286.56% 7,356.96% 439.53% 0.00% 0.00% 0.00% 100.00%
Total Cost 12,094 10,220 14,200 6,563 16,432 7,853 20,894 -7.26%
  YoY % 18.34% -28.03% 116.36% -60.06% 109.24% -62.42% -
  Horiz. % 57.88% 48.91% 67.96% 31.41% 78.64% 37.58% 100.00%
Net Worth 38,744 33,919 32,065 33,265 33,940 31,179 30,010 3.58%
  YoY % 14.23% 5.78% -3.61% -1.99% 8.85% 3.90% -
  Horiz. % 129.11% 113.02% 106.85% 110.85% 113.10% 103.90% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 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
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
Net Worth 38,744 33,919 32,065 33,265 33,940 31,179 30,010 3.58%
  YoY % 14.23% 5.78% -3.61% -1.99% 8.85% 3.90% -
  Horiz. % 129.11% 113.02% 106.85% 110.85% 113.10% 103.90% 100.00%
NOSH 39,943 39,904 40,081 40,078 39,930 39,974 30,010 4.02%
  YoY % 0.10% -0.44% 0.01% 0.37% -0.11% 33.20% -
  Horiz. % 133.10% 132.97% 133.56% 133.55% 133.05% 133.20% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
NP Margin 6.35 % -3.59 % 3.82 % -7.75 % -2.60 % -15.15 % 11.68 % -8.06%
  YoY % 276.88% -193.98% 149.29% -198.08% 82.84% -229.71% -
  Horiz. % 54.37% -30.74% 32.71% -66.35% -22.26% -129.71% 100.00%
ROE 1.74 % -1.24 % 1.61 % -1.53 % -1.19 % -3.60 % 9.20 % -20.51%
  YoY % 240.32% -177.02% 205.23% -28.57% 66.94% -139.13% -
  Horiz. % 18.91% -13.48% 17.50% -16.63% -12.93% -39.13% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
RPS 32.33 24.72 36.83 15.20 40.11 17.06 78.83 -11.56%
  YoY % 30.78% -32.88% 142.30% -62.10% 135.11% -78.36% -
  Horiz. % 41.01% 31.36% 46.72% 19.28% 50.88% 21.64% 100.00%
EPS 1.69 -1.05 1.29 -1.27 -1.01 -2.81 6.91 -17.64%
  YoY % 260.95% -181.40% 201.57% -25.74% 64.06% -140.67% -
  Horiz. % 24.46% -15.20% 18.67% -18.38% -14.62% -40.67% 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 0.9700 0.8500 0.8000 0.8300 0.8500 0.7800 1.0000 -0.42%
  YoY % 14.12% 6.25% -3.61% -2.35% 8.97% -22.00% -
  Horiz. % 97.00% 85.00% 80.00% 83.00% 85.00% 78.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
RPS 32.29 24.67 36.91 15.23 40.04 17.05 59.14 -8.00%
  YoY % 30.89% -33.16% 142.35% -61.96% 134.84% -71.17% -
  Horiz. % 54.60% 41.71% 62.41% 25.75% 67.70% 28.83% 100.00%
EPS 1.69 -1.05 1.29 -1.27 -1.01 -2.81 6.90 -17.63%
  YoY % 260.95% -181.40% 201.57% -25.74% 64.06% -140.72% -
  Horiz. % 24.49% -15.22% 18.70% -18.41% -14.64% -40.72% 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 0.9686 0.8480 0.8016 0.8316 0.8485 0.7795 0.7503 3.58%
  YoY % 14.22% 5.79% -3.61% -1.99% 8.85% 3.89% -
  Horiz. % 129.10% 113.02% 106.84% 110.84% 113.09% 103.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 31/03/03 -
Price 0.3000 0.4400 0.3000 0.6800 0.3700 0.4500 1.0900 -
P/RPS 0.93 1.78 0.81 4.47 0.92 2.64 1.38 -5.29%
  YoY % -47.75% 119.75% -81.88% 385.87% -65.15% 91.30% -
  Horiz. % 67.39% 128.99% 58.70% 323.91% 66.67% 191.30% 100.00%
P/EPS 17.78 -41.90 23.35 -53.54 -36.66 -16.02 11.84 5.76%
  YoY % 142.43% -279.44% 143.61% -46.04% -128.84% -235.30% -
  Horiz. % 150.17% -353.89% 197.21% -452.20% -309.63% -135.30% 100.00%
EY 5.62 -2.39 4.28 -1.87 -2.73 -6.24 8.44 -5.45%
  YoY % 335.15% -155.84% 328.88% 31.50% 56.25% -173.93% -
  Horiz. % 66.59% -28.32% 50.71% -22.16% -32.35% -73.93% 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 0.31 0.52 0.38 0.82 0.44 0.58 1.09 -15.91%
  YoY % -40.38% 36.84% -53.66% 86.36% -24.14% -46.79% -
  Horiz. % 28.44% 47.71% 34.86% 75.23% 40.37% 53.21% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
Date 26/08/10 28/08/09 28/08/08 28/08/07 30/08/06 29/08/05 28/05/03 -
Price 0.2300 0.4300 0.2100 0.4000 0.3700 0.7000 1.2400 -
P/RPS 0.71 1.74 0.57 2.63 0.92 4.10 1.57 -10.36%
  YoY % -59.20% 205.26% -78.33% 185.87% -77.56% 161.15% -
  Horiz. % 45.22% 110.83% 36.31% 167.52% 58.60% 261.15% 100.00%
P/EPS 13.63 -40.95 16.34 -31.50 -36.66 -24.92 13.47 0.16%
  YoY % 133.28% -350.61% 151.87% 14.08% -47.11% -285.00% -
  Horiz. % 101.19% -304.01% 121.31% -233.85% -272.16% -185.00% 100.00%
EY 7.34 -2.44 6.12 -3.18 -2.73 -4.01 7.42 -0.15%
  YoY % 400.82% -139.87% 292.45% -16.48% 31.92% -154.04% -
  Horiz. % 98.92% -32.88% 82.48% -42.86% -36.79% -54.04% 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 0.24 0.51 0.26 0.48 0.44 0.90 1.24 -20.26%
  YoY % -52.94% 96.15% -45.83% 9.09% -51.11% -27.42% -
  Horiz. % 19.35% 41.13% 20.97% 38.71% 35.48% 72.58% 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
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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