[HOOVER] YoY Quarter Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 13,599 11,774 15,550 14,121 11,832 9,993 9,693 5.80% YoY % 15.50% -24.28% 10.12% 19.35% 18.40% 3.10% - Horiz. % 140.30% 121.47% 160.43% 145.68% 122.07% 103.10% 100.00%
PBT -789 3,417 1,368 1,495 2,643 98 548 - YoY % -123.09% 149.78% -8.49% -43.44% 2,596.94% -82.12% - Horiz. % -143.98% 623.54% 249.64% 272.81% 482.30% 17.88% 100.00%
Tax 113 -271 -511 -235 -39 4 -235 - YoY % 141.70% 46.97% -117.45% -502.56% -1,075.00% 101.70% - Horiz. % -48.09% 115.32% 217.45% 100.00% 16.60% -1.70% 100.00%
NP -676 3,146 857 1,260 2,604 102 313 - YoY % -121.49% 267.09% -31.98% -51.61% 2,452.94% -67.41% - Horiz. % -215.97% 1,005.11% 273.80% 402.56% 831.95% 32.59% 100.00%
NP to SH -513 2,915 404 868 2,272 207 158 - YoY % -117.60% 621.53% -53.46% -61.80% 997.58% 31.01% - Horiz. % -324.68% 1,844.94% 255.70% 549.37% 1,437.97% 131.01% 100.00%
Tax Rate - % 7.93 % 37.35 % 15.72 % 1.48 % -4.08 % 42.88 % - YoY % 0.00% -78.77% 137.60% 962.16% 136.27% -109.51% - Horiz. % 0.00% 18.49% 87.10% 36.66% 3.45% -9.51% 100.00%
Total Cost 14,275 8,628 14,693 12,861 9,228 9,891 9,380 7.25% YoY % 65.45% -41.28% 14.24% 39.37% -6.70% 5.45% - Horiz. % 152.19% 91.98% 156.64% 137.11% 98.38% 105.45% 100.00%
Net Worth 46,399 48,000 47,600 48,799 46,399 44,800 43,055 1.25% YoY % -3.33% 0.84% -2.46% 5.17% 3.57% 4.05% - Horiz. % 107.77% 111.49% 110.56% 113.34% 107.77% 104.05% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 46,399 48,000 47,600 48,799 46,399 44,800 43,055 1.25% YoY % -3.33% 0.84% -2.46% 5.17% 3.57% 4.05% - Horiz. % 107.77% 111.49% 110.56% 113.34% 107.77% 104.05% 100.00%
NOSH 40,000 40,000 40,000 39,999 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 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -4.97 % 26.72 % 5.51 % 8.92 % 22.01 % 1.02 % 3.23 % - YoY % -118.60% 384.94% -38.23% -59.47% 2,057.84% -68.42% - Horiz. % -153.87% 827.24% 170.59% 276.16% 681.42% 31.58% 100.00%
ROE -1.11 % 6.07 % 0.85 % 1.78 % 4.90 % 0.46 % 0.37 % - YoY % -118.29% 614.12% -52.25% -63.67% 965.22% 24.32% - Horiz. % -300.00% 1,640.54% 229.73% 481.08% 1,324.32% 124.32% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 34.00 29.44 38.88 35.30 29.58 24.98 24.54 5.58% YoY % 15.49% -24.28% 10.14% 19.34% 18.41% 1.79% - Horiz. % 138.55% 119.97% 158.44% 143.85% 120.54% 101.79% 100.00%
EPS -1.28 7.29 1.01 2.17 5.68 0.52 0.40 - YoY % -117.56% 621.78% -53.46% -61.80% 992.31% 30.00% - Horiz. % -320.00% 1,822.50% 252.50% 542.50% 1,420.00% 130.00% 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 1.1600 1.2000 1.1900 1.2200 1.1600 1.1200 1.0900 1.04% YoY % -3.33% 0.84% -2.46% 5.17% 3.57% 2.75% - Horiz. % 106.42% 110.09% 109.17% 111.93% 106.42% 102.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 34.00 29.44 38.88 35.30 29.58 24.98 24.54 5.58% YoY % 15.49% -24.28% 10.14% 19.34% 18.41% 1.79% - Horiz. % 138.55% 119.97% 158.44% 143.85% 120.54% 101.79% 100.00%
EPS -1.28 7.29 1.01 2.17 5.68 0.52 0.40 - YoY % -117.56% 621.78% -53.46% -61.80% 992.31% 30.00% - Horiz. % -320.00% 1,822.50% 252.50% 542.50% 1,420.00% 130.00% 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 1.1600 1.2000 1.1900 1.2200 1.1600 1.1200 1.0900 1.04% YoY % -3.33% 0.84% -2.46% 5.17% 3.57% 2.75% - Horiz. % 106.42% 110.09% 109.17% 111.93% 106.42% 102.75% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.6050 0.4400 0.4400 0.5450 0.5700 0.3300 0.2600 -
P/RPS 1.78 1.49 1.13 1.54 1.93 1.32 1.05 9.19% YoY % 19.46% 31.86% -26.62% -20.21% 46.21% 25.71% - Horiz. % 169.52% 141.90% 107.62% 146.67% 183.81% 125.71% 100.00%
P/EPS -47.17 6.04 43.56 25.12 10.04 63.77 65.00 - YoY % -880.96% -86.13% 73.41% 150.20% -84.26% -1.89% - Horiz. % -72.57% 9.29% 67.02% 38.65% 15.45% 98.11% 100.00%
EY -2.12 16.56 2.30 3.98 9.96 1.57 1.54 - YoY % -112.80% 620.00% -42.21% -60.04% 534.39% 1.95% - Horiz. % -137.66% 1,075.32% 149.35% 258.44% 646.75% 101.95% 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 0.52 0.37 0.37 0.45 0.49 0.29 0.24 13.75% YoY % 40.54% 0.00% -17.78% -8.16% 68.97% 20.83% - Horiz. % 216.67% 154.17% 154.17% 187.50% 204.17% 120.83% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 29/08/16 28/08/15 28/08/14 29/08/13 29/08/12 -
Price 0.6200 0.4950 0.4500 0.5100 0.6100 0.3400 0.2600 -
P/RPS 1.82 1.68 1.16 1.44 2.06 1.36 1.05 9.60% YoY % 8.33% 44.83% -19.44% -30.10% 51.47% 29.52% - Horiz. % 173.33% 160.00% 110.48% 137.14% 196.19% 129.52% 100.00%
P/EPS -48.34 6.79 44.55 23.50 10.74 65.70 65.00 - YoY % -811.93% -84.76% 89.57% 118.81% -83.65% 1.08% - Horiz. % -74.37% 10.45% 68.54% 36.15% 16.52% 101.08% 100.00%
EY -2.07 14.72 2.24 4.25 9.31 1.52 1.54 - YoY % -114.06% 557.14% -47.29% -54.35% 512.50% -1.30% - Horiz. % -134.42% 955.84% 145.45% 275.97% 604.55% 98.70% 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 0.53 0.41 0.38 0.42 0.53 0.30 0.24 14.11% YoY % 29.27% 7.89% -9.52% -20.75% 76.67% 25.00% - Horiz. % 220.83% 170.83% 158.33% 175.00% 220.83% 125.00% 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-QTR4-15.pdf 
