[HOOVER] YoY Quarter Result on 2009-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 9,693 16,734 12,914 9,866 14,764 6,091 16,016 -8.02% YoY % -42.08% 29.58% 30.89% -33.18% 142.39% -61.97% - Horiz. % 60.52% 104.48% 80.63% 61.60% 92.18% 38.03% 100.00%
PBT 548 2,217 1,162 54 1,028 -382 -118 - YoY % -75.28% 90.79% 2,051.85% -94.75% 369.11% -223.73% - Horiz. % -464.41% -1,878.81% -984.75% -45.76% -871.19% 323.73% 100.00%
Tax -235 -265 -342 -408 -464 -90 -298 -3.88% YoY % 11.32% 22.51% 16.18% 12.07% -415.56% 69.80% - Horiz. % 78.86% 88.93% 114.77% 136.91% 155.70% 30.20% 100.00%
NP 313 1,952 820 -354 564 -472 -416 - YoY % -83.97% 138.05% 331.64% -162.77% 219.49% -13.46% - Horiz. % -75.24% -469.23% -197.12% 85.10% -135.58% 113.46% 100.00%
NP to SH 158 1,799 674 -419 515 -509 -403 - YoY % -91.22% 166.91% 260.86% -181.36% 201.18% -26.30% - Horiz. % -39.21% -446.40% -167.25% 103.97% -127.79% 126.30% 100.00%
Tax Rate 42.88 % 11.95 % 29.43 % 755.56 % 45.14 % - % - % - YoY % 258.83% -59.40% -96.10% 1,573.81% 0.00% 0.00% - Horiz. % 94.99% 26.47% 65.20% 1,673.81% 100.00% - -
Total Cost 9,380 14,782 12,094 10,220 14,200 6,563 16,432 -8.91% YoY % -36.54% 22.23% 18.34% -28.03% 116.36% -60.06% - Horiz. % 57.08% 89.96% 73.60% 62.20% 86.42% 39.94% 100.00%
Net Worth 43,055 40,777 38,744 33,919 32,065 33,265 33,940 4.04% YoY % 5.59% 5.25% 14.23% 5.78% -3.61% -1.99% - Horiz. % 126.85% 120.14% 114.16% 99.94% 94.48% 98.01% 100.00%
Dividend 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 43,055 40,777 38,744 33,919 32,065 33,265 33,940 4.04% YoY % 5.59% 5.25% 14.23% 5.78% -3.61% -1.99% - Horiz. % 126.85% 120.14% 114.16% 99.94% 94.48% 98.01% 100.00%
NOSH 40,000 39,977 39,943 39,904 40,081 40,078 39,930 0.03% YoY % 0.06% 0.09% 0.10% -0.44% 0.01% 0.37% - Horiz. % 100.18% 100.12% 100.03% 99.94% 100.38% 100.37% 100.00%
Ratio Analysis 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.23 % 11.66 % 6.35 % -3.59 % 3.82 % -7.75 % -2.60 % - YoY % -72.30% 83.62% 276.88% -193.98% 149.29% -198.08% - Horiz. % -124.23% -448.46% -244.23% 138.08% -146.92% 298.08% 100.00%
ROE 0.37 % 4.41 % 1.74 % -1.24 % 1.61 % -1.53 % -1.19 % - YoY % -91.61% 153.45% 240.32% -177.02% 205.23% -28.57% - Horiz. % -31.09% -370.59% -146.22% 104.20% -135.29% 128.57% 100.00%
Per Share 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.54 41.86 32.33 24.72 36.83 15.20 40.11 -7.86% YoY % -41.38% 29.48% 30.78% -32.88% 142.30% -62.10% - Horiz. % 61.18% 104.36% 80.60% 61.63% 91.82% 37.90% 100.00%
EPS 0.40 4.50 1.69 -1.05 1.29 -1.27 -1.01 - YoY % -91.11% 166.27% 260.95% -181.40% 201.57% -25.74% - Horiz. % -39.60% -445.54% -167.33% 103.96% -127.72% 125.74% 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 1.0900 1.0200 0.9700 0.8500 0.8000 0.8300 0.8500 4.23% YoY % 6.86% 5.15% 14.12% 6.25% -3.61% -2.35% - Horiz. % 128.24% 120.00% 114.12% 100.00% 94.12% 97.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.54 41.84 32.29 24.67 36.91 15.23 40.04 -7.83% YoY % -41.35% 29.58% 30.89% -33.16% 142.35% -61.96% - Horiz. % 61.29% 104.50% 80.64% 61.61% 92.18% 38.04% 100.00%
EPS 0.40 4.50 1.69 -1.05 1.29 -1.27 -1.01 - YoY % -91.11% 166.27% 260.95% -181.40% 201.57% -25.74% - Horiz. % -39.60% -445.54% -167.33% 103.96% -127.72% 125.74% 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 1.0900 1.0194 0.9686 0.8480 0.8016 0.8316 0.8485 4.26% YoY % 6.93% 5.24% 14.22% 5.79% -3.61% -1.99% - Horiz. % 128.46% 120.14% 114.15% 99.94% 94.47% 98.01% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.2600 0.3000 0.3000 0.4400 0.3000 0.6800 0.3700 -
P/RPS 1.05 0.72 0.93 1.78 0.81 4.47 0.92 2.23% YoY % 45.83% -22.58% -47.75% 119.75% -81.88% 385.87% - Horiz. % 114.13% 78.26% 101.09% 193.48% 88.04% 485.87% 100.00%
P/EPS 65.00 6.67 17.78 -41.90 23.35 -53.54 -36.66 - YoY % 874.51% -62.49% 142.43% -279.44% 143.61% -46.04% - Horiz. % -177.30% -18.19% -48.50% 114.29% -63.69% 146.04% 100.00%
EY 1.54 15.00 5.62 -2.39 4.28 -1.87 -2.73 - YoY % -89.73% 166.90% 335.15% -155.84% 328.88% 31.50% - Horiz. % -56.41% -549.45% -205.86% 87.55% -156.78% 68.50% 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 0.29 0.31 0.52 0.38 0.82 0.44 -9.60% YoY % -17.24% -6.45% -40.38% 36.84% -53.66% 86.36% - Horiz. % 54.55% 65.91% 70.45% 118.18% 86.36% 186.36% 100.00%
Price Multiplier on Announcement Date 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 28/08/09 28/08/08 28/08/07 30/08/06 -
Price 0.2600 0.2850 0.2300 0.4300 0.2100 0.4000 0.3700 -
P/RPS 1.05 0.68 0.71 1.74 0.57 2.63 0.92 2.23% YoY % 54.41% -4.23% -59.20% 205.26% -78.33% 185.87% - Horiz. % 114.13% 73.91% 77.17% 189.13% 61.96% 285.87% 100.00%
P/EPS 65.00 6.33 13.63 -40.95 16.34 -31.50 -36.66 - YoY % 926.86% -53.56% 133.28% -350.61% 151.87% 14.08% - Horiz. % -177.30% -17.27% -37.18% 111.70% -44.57% 85.92% 100.00%
EY 1.54 15.79 7.34 -2.44 6.12 -3.18 -2.73 - YoY % -90.25% 115.12% 400.82% -139.87% 292.45% -16.48% - Horiz. % -56.41% -578.39% -268.86% 89.38% -224.18% 116.48% 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 0.28 0.24 0.51 0.26 0.48 0.44 -9.60% YoY % -14.29% 16.67% -52.94% 96.15% -45.83% 9.09% - Horiz. % 54.55% 63.64% 54.55% 115.91% 59.09% 109.09% 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
HOOVER4THQTR09.pdf 
