Highlights

[HOOVER] YoY Quarter Result on 2007-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 26-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Sep-2007  [#1]
Profit Trend QoQ -     16.90%    YoY -     21.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 8,045 8,569 11,385 6,378 8,783 12,182 21,522 -15.12%
  YoY % -6.12% -24.73% 78.50% -27.38% -27.90% -43.40% -
  Horiz. % 37.38% 39.82% 52.90% 29.63% 40.81% 56.60% 100.00%
PBT 427 35 -168 -170 -152 17 -435 -
  YoY % 1,120.00% 120.83% 1.18% -11.84% -994.12% 103.91% -
  Horiz. % -98.16% -8.05% 38.62% 39.08% 34.94% -3.91% 100.00%
Tax -225 -26 -198 -120 -181 -119 -258 -2.25%
  YoY % -765.38% 86.87% -65.00% 33.70% -52.10% 53.88% -
  Horiz. % 87.21% 10.08% 76.74% 46.51% 70.16% 46.12% 100.00%
NP 202 9 -366 -290 -333 -102 -693 -
  YoY % 2,144.44% 102.46% -26.21% 12.91% -226.47% 85.28% -
  Horiz. % -29.15% -1.30% 52.81% 41.85% 48.05% 14.72% 100.00%
NP to SH 8 -6 -543 -423 -538 -238 -693 -
  YoY % 233.33% 98.90% -28.37% 21.38% -126.05% 65.66% -
  Horiz. % -1.15% 0.87% 78.35% 61.04% 77.63% 34.34% 100.00%
Tax Rate 52.69 % 74.29 % - % - % - % 700.00 % - % -
  YoY % -29.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7.53% 10.61% 0.00% 0.00% 0.00% 100.00% -
Total Cost 7,843 8,560 11,751 6,668 9,116 12,284 22,215 -15.92%
  YoY % -8.38% -27.16% 76.23% -26.85% -25.79% -44.70% -
  Horiz. % 35.30% 38.53% 52.90% 30.02% 41.04% 55.30% 100.00%
Net Worth 38,800 25,199 31,541 32,722 33,077 32,129 14,420 17.93%
  YoY % 53.97% -20.11% -3.61% -1.07% 2.95% 122.80% -
  Horiz. % 269.06% 174.75% 218.72% 226.91% 229.37% 222.80% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 38,800 25,199 31,541 32,722 33,077 32,129 14,420 17.93%
  YoY % 53.97% -20.11% -3.61% -1.07% 2.95% 122.80% -
  Horiz. % 269.06% 174.75% 218.72% 226.91% 229.37% 222.80% 100.00%
NOSH 40,000 30,000 39,926 39,905 39,851 39,666 40,057 -0.02%
  YoY % 33.33% -24.86% 0.05% 0.14% 0.47% -0.98% -
  Horiz. % 99.86% 74.89% 99.67% 99.62% 99.49% 99.02% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.51 % 0.11 % -3.21 % -4.55 % -3.79 % -0.84 % -3.22 % -
  YoY % 2,181.82% 103.43% 29.45% -20.05% -351.19% 73.91% -
  Horiz. % -77.95% -3.42% 99.69% 141.30% 117.70% 26.09% 100.00%
ROE 0.02 % -0.02 % -1.72 % -1.29 % -1.63 % -0.74 % -4.81 % -
  YoY % 200.00% 98.84% -33.33% 20.86% -120.27% 84.62% -
  Horiz. % -0.42% 0.42% 35.76% 26.82% 33.89% 15.38% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.11 28.56 28.51 15.98 22.04 30.71 53.73 -15.10%
  YoY % -29.59% 0.18% 78.41% -27.50% -28.23% -42.84% -
  Horiz. % 37.43% 53.15% 53.06% 29.74% 41.02% 57.16% 100.00%
EPS 0.02 -0.02 -1.36 -1.06 -1.35 -0.60 -1.73 -
  YoY % 200.00% 98.53% -28.30% 21.48% -125.00% 65.32% -
  Horiz. % -1.16% 1.16% 78.61% 61.27% 78.03% 34.68% 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 0.8400 0.7900 0.8200 0.8300 0.8100 0.3600 17.95%
  YoY % 15.48% 6.33% -3.66% -1.20% 2.47% 125.00% -
  Horiz. % 269.44% 233.33% 219.44% 227.78% 230.56% 225.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.11 21.42 28.46 15.95 21.96 30.46 53.81 -15.12%
  YoY % -6.12% -24.74% 78.43% -27.37% -27.91% -43.39% -
  Horiz. % 37.37% 39.81% 52.89% 29.64% 40.81% 56.61% 100.00%
EPS 0.02 -0.02 -1.36 -1.06 -1.35 -0.60 -1.73 -
  YoY % 200.00% 98.53% -28.30% 21.48% -125.00% 65.32% -
  Horiz. % -1.16% 1.16% 78.61% 61.27% 78.03% 34.68% 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 0.6300 0.7885 0.8181 0.8269 0.8032 0.3605 17.93%
  YoY % 53.97% -20.10% -3.62% -1.06% 2.95% 122.80% -
  Horiz. % 269.07% 174.76% 218.72% 226.93% 229.38% 222.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.3500 0.4300 0.1200 0.3800 0.5000 0.4500 0.7600 -
P/RPS 1.74 1.51 0.42 2.38 2.27 1.47 1.41 3.57%
  YoY % 15.23% 259.52% -82.35% 4.85% 54.42% 4.26% -
  Horiz. % 123.40% 107.09% 29.79% 168.79% 160.99% 104.26% 100.00%
P/EPS 1,750.00 -2,150.00 -8.82 -35.85 -37.04 -75.00 -43.93 -
  YoY % 181.40% -24,276.42% 75.40% 3.21% 50.61% -70.73% -
  Horiz. % -3,983.61% 4,894.15% 20.08% 81.61% 84.32% 170.73% 100.00%
EY 0.06 -0.05 -11.33 -2.79 -2.70 -1.33 -2.28 -
  YoY % 220.00% 99.56% -306.09% -3.33% -103.01% 41.67% -
  Horiz. % -2.63% 2.19% 496.93% 122.37% 118.42% 58.33% 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 0.36 0.51 0.15 0.46 0.60 0.56 2.11 -25.52%
  YoY % -29.41% 240.00% -67.39% -23.33% 7.14% -73.46% -
  Horiz. % 17.06% 24.17% 7.11% 21.80% 28.44% 26.54% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 13/11/09 19/11/08 26/11/07 27/11/06 25/11/05 30/11/04 -
Price 0.2100 0.3000 0.1500 0.3200 0.3800 0.3000 0.7200 -
P/RPS 1.04 1.05 0.53 2.00 1.72 0.98 1.34 -4.13%
  YoY % -0.95% 98.11% -73.50% 16.28% 75.51% -26.87% -
  Horiz. % 77.61% 78.36% 39.55% 149.25% 128.36% 73.13% 100.00%
P/EPS 1,050.00 -1,500.00 -11.03 -30.19 -28.15 -50.00 -41.62 -
  YoY % 170.00% -13,499.28% 63.46% -7.25% 43.70% -20.13% -
  Horiz. % -2,522.83% 3,604.04% 26.50% 72.54% 67.64% 120.13% 100.00%
EY 0.10 -0.07 -9.07 -3.31 -3.55 -2.00 -2.40 -
  YoY % 242.86% 99.23% -174.02% 6.76% -77.50% 16.67% -
  Horiz. % -4.17% 2.92% 377.92% 137.92% 147.92% 83.33% 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 0.22 0.36 0.19 0.39 0.46 0.37 2.00 -30.77%
  YoY % -38.89% 89.47% -51.28% -15.22% 24.32% -81.50% -
  Horiz. % 11.00% 18.00% 9.50% 19.50% 23.00% 18.50% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

232  139  500  1620 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 KTG 0.28+0.01 
 KANGER 0.1450.00 
 JAKS 0.705+0.035 
 DNEX 0.225+0.005 
 YONGTAI 0.290.00 
 SCBUILD 0.065+0.01 
 VELESTO 0.135+0.005 
 VSOLAR-WB 0.03+0.005 

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